
DL E&C Co Ltd
KRX:375500

Intrinsic Value
The intrinsic value of one
DL E&C Co Ltd
stock under the Base Case scenario is
133 592.48
KRW.
Compared to the current market price of 40 950 KRW,
DL E&C Co Ltd
is
Undervalued by 69%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
DL E&C Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
DL E&C Co Ltd
Balance Sheet Decomposition
DL E&C Co Ltd
Current Assets | 6T |
Cash & Short-Term Investments | 2T |
Receivables | 2.6T |
Other Current Assets | 1.4T |
Non-Current Assets | 3.7T |
Long-Term Investments | 1.3T |
PP&E | 91.4B |
Intangibles | 28.9B |
Other Non-Current Assets | 2.3T |
Free Cash Flow Analysis
DL E&C Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
DL E&C Co Ltd
Revenue
|
8.3T
KRW
|
Cost of Revenue
|
-7.5T
KRW
|
Gross Profit
|
845.8B
KRW
|
Operating Expenses
|
-574.8B
KRW
|
Operating Income
|
270.9B
KRW
|
Other Expenses
|
-52.9B
KRW
|
Net Income
|
218.1B
KRW
|
Profitability Score
Profitability Due Diligence
DL E&C Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
DL E&C Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
DL E&C Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
DL E&C Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
DL E&C Co Ltd
According to Wall Street analysts, the average 1-year price target for
DL E&C Co Ltd
is 50 708.57 KRW
with a low forecast of 41 410 KRW and a high forecast of 63 000 KRW.
Dividends
Current shareholder yield for DL E&C Co Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DL E&C Co Ltd
stock under the Base Case scenario is
133 592.48
KRW.
Compared to the current market price of 40 950 KRW,
DL E&C Co Ltd
is
Undervalued by 69%.