DEOKYANG ENERGEN CORPORATION
KOSDAQ
₩8,800.00
-6.78%
Delayed · cached 15 min
Fair value analysis
0001A0
DEOKYANG ENERGEN CORPORATION
₩8,800.00
Close used for this calculation
₩4,007.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
15/100
Quality radar
Consensus fair value
₩4,007.56
Above FV▼ -54.5% against the close used
Model range ₩2,507.92 – ₩5,000.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₩2,507.92Fair value₩4,007.56Bull₩5,000.00
FairClose
52-week traded range
52W low ₩6,800.0052W high ₩38,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
DEOKYANG ENERGEN CORPORATION closed at ₩8,800.00, 119.6% above the consensus fair value of ₩4,007.56 drawn from 7 valuation models.
Financial DNA score 15/100 — Weak. P/E of 35.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,685.63
-46.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,657.65
-58.4%
√(22.5 × EPS × BVPS)
EPS=250, BVPS=2378.38 · outside Graham range (P/E 35.2, P/B 3.7) — asset-light, treat as a rough floor
P/E Fair Value
₩5,000.00
-43.2%
EPS × 20x (sector P/E)
EPS=250, Sector P/E=20x
EV/EBITDA
₩2,507.92
-71.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.68B
Book Value (P/B)
₩2,592.43
-70.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2378.38, ROE=10.6%, g=3%, r=10%
Reverse DCF
₩8,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.8% | Historical: 0%
Margin of Safety
₩3,335.82
-62.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4447.76, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.