Il Sung Const (013360) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Il Sung Const (KRX:013360), currently being evaluated. In 2025, Il Sung Const generated $452.67 Billion in revenue and $14.33 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Il Sung Const is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2025): $452.67 Billion
- Free Cash Flow (2025): $14.33 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.