Daesung Energy (117580) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Daesung Energy stock KRW 7,800, price KRW 6,770, upside +15.2%, quality 60 out of 100. Rating: undervalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range 5,286 KRW – 15,901 KRW · fair‑value band 5,577 KRW – 10,225 KRW · the 6,770 KRW price screens below the 7,800 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Daesung Energy in your weekly email
Every Wednesday you see whether Daesung Energy is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Daesung Energy Co., Ltd. supplies natural gas primarily in South Korea. It develops and offers SolaWin system, a hybrid wind and solar system; solid refuse fuel systems; landfill gas; and community energy systems. It also operates compressed natural gas stations.
Show moreShow less
It supplies natural gas to residential, commercial, and industrial customers. The company was founded in 1983 and is based in Daegu, South Korea. Daesung Energy Co., Ltd. operates as a subsidiary of Daesung Holdings Co., Ltd.
Stock analysis
Daesung Energy (117580) currently trades at 6,770 KRW, while our model-based Fair Value estimate is 7,800 KRW, implying the stock looks roughly 13% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 14,268 KRW per share, and 20 of the 25 models we run sit above the 6,770 KRW price.
Bear case: the Dividend Discount group reads lowest at 2,208 KRW, and 5 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 5,577 KRW (bear) to 10,225 KRW (bull), the price of 6,770 KRW sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 60/100 (solid quality), in the Utilities sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Daesung Energy reported revenue of 1.0T KRW in FY2025 versus 770B KRW in FY2021, a compound +7.2%/yr. Reported net income was 24.6B KRW in FY2025, compounding +19.9%/yr from FY2021.
Key figures
Market cap 184B KRW (≈ $136M) Micro · P/E ratio 6.7 · P/S ratio 0.18 · EPS (TTM) 999.37 KRW · Dividend yield 3.7% · Net margin 2.6% · Return on equity 8.2% · Return on assets (EBIT) 2.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 33 out of 100 (medium confidence).
What moves the price
The share trades about 53% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −21% fair-value upside, at 15%, 117580 screens cheaper than that median.
Fair Value models
Bear5,577 KRWFair Value 7,800 KRWBull10,225 KRW
Price 6,770 KRW · Upside +15.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (642.61 KRW per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF7,340 KRW9,564 KRW12,017 KRW82
Growth DCF7,442 KRW9,472 KRW11,626 KRW80
Owner Earnings7,874 KRW10,237 KRW12,843 KRW78
All 25 models by family
DCF Models
FCF DCF7,340 KRW9,564 KRW12,017 KRW82
Owner Earnings7,874 KRW10,237 KRW12,843 KRW78
5Y Revenue Exit7,893 KRW11,990 KRW16,947 KRW72
5Y EBITDA Exit8,003 KRW12,184 KRW16,747 KRW75
5Y P/E Exit8,426 KRW12,924 KRW17,304 KRW71
10Y Revenue Exit7,344 KRW10,493 KRW14,224 KRW67
10Y EBITDA Exit7,603 KRW10,601 KRW14,105 KRW69
10Y P/E Exit7,822 KRW11,013 KRW14,437 KRW64
Earnings-Based
Graham-Dodd6,156 KRW13,136 KRW16,673 KRW66
PEG = 1.02,009 KRW2,870 KRW3,731 KRW57
EPV5,766 KRW6,562 KRW7,202 KRW74
Dividend Discount
Gordon GGM1,668 KRW2,249 KRW2,735 KRW69
DDM Multi-Stage1,668 KRW2,167 KRW2,617 KRW67
Multiples
P/E Multiple12,222 KRW16,296 KRW20,370 KRW63
P/S Multiple11,543 KRW15,391 KRW19,238 KRW58
P/B Multiple5,883 KRW7,844 KRW9,805 KRW55
EV/EBIT10,988 KRW15,242 KRW19,495 KRW66
EV/EBITDA9,528 KRW13,295 KRW17,062 KRW67
EV/Revenue8,550 KRW12,973 KRW17,397 KRW53
Asset-Based
NCAV (Graham)6,344 KRW8,501 KRW12,689 KRW54
Growth DCF
Growth DCF7,442 KRW9,472 KRW11,626 KRW80
Rev-Margin DCF7,893 KRW12,144 KRW16,619 KRW73
Economic Profit
Residual Income9,269 KRW9,409 KRW9,936 KRW76
ROIC Compounder5,766 KRW6,562 KRW7,202 KRW72
Growth Earnings
Growth-Adj P/E9,094 KRW12,991 KRW16,889 KRW67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+2.3%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.5%
Start year 2020 (pandemic). Over 10 years: +1.5% a year
Revenue growth 18 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+16.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.6%
Dividend (yield on the price)3.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.13.8% vs 5.9%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.3% → 3%
2025 sits 53% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+0.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −1.9% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Utilities - Regulated Gas · 107 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Top 25%
Fair Value upside+15.2% · Above median
Profitability
Return on equity (12 months)8.2% · Below median
Return on assets3.1% · Below median
Net margin (12 months)2.6% · Bottom 25%
Operating margin (12 months)−3.7% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−6.5% · Bottom 25%
Dividend yield (12 months)3.7% · Above median
Balance sheet
Debt / equity0.17× · Below median
Valuation Multiplesvs Utilities - Regulated Gas median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Daesung Energy Fair Value". https://www.fairvalue-calculator.com/stock/117580
Frequently asked questions
Is Daesung Energy (117580) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 7,800 KRW versus a price of 6,770 KRW, about +15% upside (undervalued).
What is the fair value of 117580?
Our model-based fair value for Daesung Energy is 7,800 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 6,770 KRW.
What is the quality score of 117580?
Daesung Energy has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Daesung Energy (117580)?
Our model-based price target is the fair value of 7,800 KRW (as of Nov 8, 2026) from 25 valuation models. Cautious scenario 5,577 KRW, optimistic scenario 10,225 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Daesung Energy stock forecast for 2026?
Our models put fair value at 7,800 KRW, about +15% upside versus a price of 6,770 KRW (undervalued). Cautious scenario 5,577 KRW, optimistic scenario 10,225 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Daesung Energy (117580)?
Daesung Energy reported trailing-twelve-month revenue of about 1.0T KRW (latest available figure, as of Nov 8, 2026).
Does Daesung Energy pay a dividend?
Daesung Energy currently shows a dividend yield of 3.69% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Daesung Energy (117580) and when is the ex-dividend date?
Daesung Energy pays a dividend of 250.00 KRW per share a year, a dividend yield of 3.7%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 2010. The payout ratio is 25.0% of earnings. Free cash flow covers the dividend 4.11 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Daesung Energy (117580)?
For today's price to be fair in a discounted-cash-flow model, Daesung Energy would have to grow free cash flow by +0.1 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.5 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 117580 use?
Our models discount Daesung Energy at 13.1 %: a base by market capitalisation (micro), country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Daesung Energy that is +0.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Daesung Energy (117580) delivered so far?
Over the past 5 years revenue at Daesung Energy grew +6.5 % a year. The price currently implies free-cash-flow growth of +0.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Daesung Energy (117580) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into Daesung Energy (+0.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Daesung Energy (117580)?
The free-cash-flow yield on the price is 15.18 %: that much free cash flow Daesung Energy produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Daesung Energy (117580)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Daesung Energy it is 7,800 KRW per share (as of Nov 8, 2026), against a price of 6,770 KRW. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Daesung Energy stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 117580 trades below its calculated fair value: price 6,770 KRW, fair value 7,800 KRW, a gap of about +15% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 117580?
No. The price is what the market pays today (6,770 KRW); the fair value is what the company's own numbers justify (7,800 KRW). For Daesung Energy the two are 1,030 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Daesung Energy worth?
The market values Daesung Energy at about 184B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 6,770 KRW; our models calculate a fair value of 7,800 KRW per share.
What do the bullish and bearish scenarios say about 117580?
Our models span a range for Daesung Energy: cautious scenario 5,577 KRW, base 7,800 KRW, optimistic 10,225 KRW per share (as of Nov 8, 2026, price 6,770 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 117580?
Daesung Energy trades at a price-to-earnings ratio of 6.7 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 7,800 KRW is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings: 11.5. Other multiples: P/B 0.5, P/S 0.2, EV/EBITDA 3.6.
How solid is the balance sheet of Daesung Energy (117580)?
Balance-sheet figures for Daesung Energy (as of Nov 8, 2026): return on equity 8.2%, debt of 0.17 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is 117580 from its 52-week high?
Daesung Energy trades at 6,770 KRW, about 53% below its 52-week high of 14,390 KRW and 4% above the low of 6,500 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 7,800 KRW is for.
Which stocks are comparable to Daesung Energy?
From the same area (Utilities) we also value Naturgy Energy Group, Atmos Energy Corporation, Snam S.p.A, NiSource Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Daesung Energy stock attractive at the current price?
The data as of Nov 8, 2026: price 6,770 KRW, calculated fair value 7,800 KRW (+15%), Quality Score 60/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 117580 calculated?
We run Daesung Energy through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 7,800 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Daesung Energy currently trades 13% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Daesung Energy (117580)?
The closing price on Nov 6, 2026 was 6,770 KRW. Our model-based fair value is 7,800 KRW, about +15% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Daesung Energy right now?
A fairly wide model range (5,577 KRW to 10,225 KRW) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Key figures of Daesung Energy
How large is the market capitalisation of Daesung Energy (117580)?
The market capitalisation of Daesung Energy is 184B KRW (≈ $136M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Daesung Energy (117580)?
The price-to-sales ratio of Daesung Energy is 0.18 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Daesung Energy (117580)?
Earnings per share at Daesung Energy are 999.37 KRW (price ÷ EPS = P/E 6.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Daesung Energy (117580)?
The dividend yield of Daesung Energy is 3.7% (payout 25.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Daesung Energy (117580)?
The net margin of Daesung Energy is 2.6% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Daesung Energy (117580)?
The return on equity (ROE) of Daesung Energy is 8.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Daesung Energy (117580)?
On an EBIT basis the return on assets of Daesung Energy is 2.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Daesung Energy (117580)?
The operating margin of Daesung Energy is −3.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Daesung Energy (117580)?
Revenue at Daesung Energy is growing −6.5% versus a year earlier (3y avg −0.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Daesung Energy (117580)?
Earnings per share at Daesung Energy are growing +14.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Daesung Energy (117580) carry?
The net debt of Daesung Energy is 48.2B KRW (fiscal year 2025, ≈ 1.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Daesung Energy in the live analysis
One click puts Daesung Energy on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026