Daesung Holdings Co (XKRX:016710) Intrinsic Value: Projected FCF: ₩33,021.01 (As of Jun. 24, 2026) — 9711962% Above Median


XKRX:016710 Daesung Holdings Co Ltd XKRX:016710
69 GF Score
Price ₩6,740.00
GF Value ₩8,490.93
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Daesung Holdings Co Intrinsic Value: Projected FCF?

Daesung Holdings Co XKRX:016710 -4.67% 69 Intrinsic Value: Projected FCF is ₩33,021.01 as of Jun. 24, 2026, which is 100% below its 10-year median of 0.34. GuruFocus rates XKRX:016710 with a GF Score™ of 69/100 and a GF Value™ of ₩8,490.93 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 378 Utilities - Regulated companies, Daesung Holdings Co ranks better than 94.44% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-06-24), Daesung Holdings Co's Intrinsic Value: Projected FCF is ₩33,021.01. The stock price of Daesung Holdings Co is ₩6740.00. Therefore, Daesung Holdings Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

The historical rank and industry rank for Daesung Holdings Co's Intrinsic Value: Projected FCF or its related term are showing as below:

XKRX:016710' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.2   Med: 0.34   Max: 3.18
Current: 0.2

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Daesung Holdings Co was 3.18. The lowest was 0.20. And the median was 0.34.

XKRX:016710's Price-to-Projected-FCF is ranked better than
94.44% of 378 companies
in the Utilities - Regulated industry
Industry Median: 1.05 vs XKRX:016710: 0.20

Daesung Holdings Co  (XKRX:016710) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Daesung Holdings Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=6740.00/33021.013636285
=0.20

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Daesung Holdings Co Intrinsic Value: Projected FCF Related Terms


Daesung Holdings Co Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Daesung Holdings Co's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Daesung Holdings Co Intrinsic Value: Projected FCF Chart

Daesung Holdings Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 32,767.06 35,363.47 26,596.03 26,398.44 28,490.58

Daesung Holdings Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 30,514.37 28,193.57 25,212.82 28,490.58 33,021.01

XKRX:016710 vs ATO, NI: Intrinsic Value: Projected FCF Comparison

For the Utilities - Regulated Gas subindustry, Daesung Holdings Co's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Daesung Holdings Co Price-to-Projected-FCF vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Daesung Holdings Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Daesung Holdings Co's Price-to-Projected-FCF falls into.


XKRX:016710
69GF Score
Daesung Holdings Co Ltd XKRX:016710
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Daesung Holdings Co Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Daesung Holdings Co's Free Cash Flow(6 year avg) = ₩14,622.82.

Daesung Holdings Co's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(10.336311950585*14622.82304+473180.024*0.8)/16.041
=33,021.01

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of ₩33,021.01 mean?
Daesung Holdings Co (XKRX:016710) has a Intrinsic Value: Projected FCF of ₩33,021.01 as of Jun. 24, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Daesung Holdings Co and its competitors. This is 9711962% above median its historical median of 0.34. Over the past decade, Daesung Holdings Co's Intrinsic Value: Projected FCF has ranged from 0.20 to 3.18. According to the industry distribution chart, Daesung Holdings Co ranks #21 out of 378 companies in the Utilities - Regulated industry, placing it in the top 5.6%.
Is Daesung Holdings Co's Intrinsic Value: Projected FCF too high?
Daesung Holdings Co's current Intrinsic Value: Projected FCF of ₩33,021.01 is 9711962% above median its 10-year median of 0.34. Over the past 10 years, this metric has ranged from a low of 0.20 to a high of 3.18. Based on the distribution chart, Daesung Holdings Co ranks #21 out of 378 companies in the Utilities - Regulated industry, which is in the top quartile — a strong position relative to peers. Overall, Daesung Holdings Co has a GF Score™ of 69/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Daesung Holdings Co's Intrinsic Value: Projected FCF compare to ATO and NI?
According to the Utilities - Regulated industry distribution chart, Daesung Holdings Co ranks #21 out of 378 companies for Intrinsic Value: Projected FCF. This places Daesung Holdings Co in the top 6% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.05. Historically, Daesung Holdings Co's own Intrinsic Value: Projected FCF has ranged from 0.20 to 3.18 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Utilities - Regulated company?
The median Intrinsic Value: Projected FCF among Utilities - Regulated companies is 1.05, based on 378 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Daesung Holdings Co and its competitors. For the Utilities - Regulated industry, the median Intrinsic Value: Projected FCF is 1.05 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Daesung Holdings Co's current Intrinsic Value: Projected FCF is ₩33,021.01, which is 9711962% above median its own 10-year median of 0.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Daesung Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Daesung Holdings Co (XKRX:016710) is currently considered Modestly Undervalued. The stock's GF Value™ is ₩8,490.93, compared to a current price of ₩6,740.00 — trading 20.6% below its estimated fair value. The current Intrinsic Value: Projected FCF is ₩33,021.01, which is 9711962% above median its 10-year median of 0.34. Daesung Holdings Co's overall GF Score™ is 69/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Daesung Holdings Co (XKRX:016710), the current Intrinsic Value: Projected FCF is ₩33,021.01 as of Jun. 24, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Daesung Holdings Co (XKRX:016710) Overvalued in 2026?

Based on GuruFocus' analysis, Daesung Holdings Co stock appears to be undervalued. The current stock price of ₩6,740.00 is trading 20.6% below its estimated GF Value™ of ₩8,490.93. GuruFocus considers Daesung Holdings Co to be Modestly Undervalued.

Key valuation signals for XKRX:016710:

  • Intrinsic Value: Projected FCF: ₩33,021.01 (9711962% above median its 10-year median of 0.34)
  • GF Value™: ₩8,490.93 vs. price of ₩6,740.00 (20.6% below fair value)
  • GF Score™: 69/100 with 4 warning signs

No single metric tells the full story. See the XKRX:016710 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Daesung Holdings Co Business Description

Address 2268-1, Namsan-4-dong, Jung-gu, Daegu, KOR, 700-725
Daesung Holdings Co Ltd is an energy company which specializes in distributing liquefied natural gas in Daegu area. It also provides pipe installation services. The company supplies gas for commercial, residential, and industrial purposes.
69GF Score

Get the complete analysis for XKRX:016710

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₩6,740.00
Price
₩8,490.93
GF Value