觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

Duk San Neolux Co Ltd

KOSDAQ:A213420

南韓 / 資訊科技 / 半導體及半導體設備

綜觀

5 年 DCF EBITDA 退出價

股價

28,600.00 KRW

公允價值

46,089.40 KRW

Metrics	Range	Conclusion
Discount Rate	10.8% - 9.8%	10.3%
Terminal EBITDA Multiple	9.1x - 11.1x	10.1x
Fair Value	₩42,743 - ₩49,567	₩46,089
Upside	50.2% - 74.2%	62.0%

10.2%

Revenue 5y CAGR

29.7%

5y Avg EBITDA Margin

43.7%

Unlevered FCF 5y CAGR

5-Year DCF Model: EBITDA Exit

股價

28,600.00 KRW

公允價值

46,089.40 KRW

看漲

62.0%

Revenue and EBITDA

CapEx

Working Capital

D&A

Tax Rate

Discount Rate

Terminal Value


Select Revenue and EBITDA Forecast

(KRW in millions)		Input Projections
Fiscal Years Ending	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28	Dec-29

Revenue	212,252	241,500	307,500	327,000	338,445	345,214
% Growth	29.7%	13.8%	27.3%	6.3%	3.5%	2.0%

EBITDA	62,460	74,000	88,000	97,000	100,395	102,403
% of Revenue	29.4%	30.6%	28.6%	29.7%	29.7%	29.7%

支援算式

Calculation of Free Cash Flow

Discounting Periods

Discounting Factors

Calculation of Enterprise Value

Equity Waterfall

Historical Financials

Current Trading Multiples


Calculation of Free Cash Flow

Projected Unlevered Cash Flow
(KRW in millions)		Dec-25	Dec-26	Dec-27	Dec-28	Dec-29

EBITDA		74,000	88,000	97,000	100,395	102,403
Other Income / (Exp)		0	0	0	128,850	148,987
D&A		(12,000)	(5,500)	(7,000)	(7,245)	(7,390)

EBIT		62,000	82,500	90,000	222,000	244,000
Pro forma Taxes		(8,680)	(11,550)	(12,600)	(31,080)	(34,160)
NOPAT	45,126	53,320	70,950	77,400	190,920	209,840

Capital Expenditures	(15,380)	(15,000)	(12,500)	(14,293)	(25,000)	(25,000)
NWC Investment	(8,597)	(5,179)	(11,687)	(3,453)	(2,027)	(1,199)
(+) D&A	9,989	12,000	5,500	7,000	7,245	7,390

Free Cash Flow	31,137	45,141	52,263	66,653	171,138	191,031
% Growth		45%	16%	28%	157%	12%

載入錯誤

Duk San Neolux Co Ltd

KOSDAQ:A213420

南韓 / 資訊科技 / 半導體及半導體設備

5 年 DCF EBITDA 退出價