Daeduck대덕
008060 · KOSPI · ₩008060 · 대덕
Valuation model · Sum of the parts (net asset value)
This is a holding company, so we value what it owns: its stakes in listed companies at market value, less a holding company discount.
Fair value per share
₩35,365
vs the current price (₩14,060)
- Assets before discount
- ₩1.9T
- Equity value
- ₩1.1T
Model estimate based on the assumptions shown. Not a price target and not a buy or sell signal. This is not financial advice.
Bear / Base / Bull
- Bear
- ₩23,577
- +67.7%
- Base
- ₩35,365
- +151.5%
- Bull
- ₩49,511
- +252.1%
Bear: listed stakes 20% lower and a discount 10 points wider. Bull: the opposite.
Assumptions
Sign in to change the assumptions and see the results update. Sign in
Business
- 0%
Moves the market value of the listed companies it owns up or down.
Default: 0, today's market values.
- ₩0B
Anything else it owns, minus its own debt, in ₩ billions.
Default: 0. Unlisted holdings and the company's own cash and debt aren't included unless you add them.
Discount rate
- 40%
How far below the value of its holdings the company is valued.
Default: a typical discount for Korean holding companies.
Starting point
- Shares
- 32,499,455
- incl. 1,212,357 preferred
- Share price
- ₩14,060
- Market cap
- ₩453B
Listed stakes
| Company | Stake | Market value |
|---|---|---|
| Daeduck Electronics | 31.5% | ₩1.9T |
| WiSoL | 35.7% | ₩57B |
Sensitivity
Fair value per share as two inputs change; the middle is the current case.
| Listed stakes ↓ · Discount → | 20.0% | 30.0% | 40.0% | 50.0% | 60.0% |
|---|---|---|---|---|---|
| −20.0% | ₩37,723 | ₩33,007 | ₩28,292 | ₩23,577 | ₩18,861 |
| −10.0% | ₩42,438 | ₩37,133 | ₩31,829 | ₩26,524 | ₩21,219 |
| 0.0% | ₩47,153 | ₩41,259 | ₩35,365 | ₩29,471 | ₩23,577 |
| +10.0% | ₩51,869 | ₩45,385 | ₩38,902 | ₩32,418 | ₩25,934 |
| +20.0% | ₩56,584 | ₩49,511 | ₩42,438 | ₩35,365 | ₩28,292 |
Now (TTM)
- Market cap
- ₩440B
- Enterprise value
- ₩359B
- P/E
- 11.5×
- P/B
- 0.7×
- P/S
- 0.3×
- EV/EBITDA
- —
- Dividend yield
- 8.2%
Over time (at each year end)
| 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Price | ₩10,470 | ₩6,600 | ₩6,390 | ₩6,210 | ₩8,060 |
| Market cap | ₩328B | ₩206B | ₩200B | ₩194B | ₩252B |
| P/E | 92.5× | 9.1× | 15.6× | 10.1× | — |
| P/B | 0.6× | 0.3× | 0.3× | 0.3× | 0.4× |
| P/S | 0.2× | 0.2× | 0.2× | 0.1× | 0.2× |
| EV/EBITDA | — | — | — | 0.0× | 0.5× |
| Dividend yield | 11.0% | 7.6% | — | — | — |
Versus similar companies
| Company | P/E | P/B | P/S | EV/EBITDA | Dividend yield |
|---|---|---|---|---|---|
| Daeduck | 11.5× | 0.7× | 0.3× | — | 8.2% |
| SK Square | 3.6× | 2.2× | 96.1× | 3.5× | 0.0% |
| KB Financial Group | 8.8× | 0.9× | — | 9.6× | 2.8% |
| Shinhan Financial Group | 7.8× | 0.7× | — | 10.2× | 2.9% |
| SK | 4.5× | 1.0× | 0.3× | — | 1.6% |
| Hana Financial Group | 8.0× | 0.7× | — | 10.0× | 3.4% |
| Woori Financial Group | 7.1× | 0.6× | — | 8.5× | 4.4% |
| Similar companies (median) | 7.5× | 0.8× | 48.2× | 9.6× | 2.8% |
Calculated from end-of-day prices and filed financial statements. Not a recommendation. This is not financial advice.
Also known as: Daeduck / 대덕 / 008060 / KRX:008060
Source: KRX statistical information