DAEWONKANGUP CO.,LTD
KOSPI
₩4,825.00
+0.42%
Delayed · cached 15 min
Fair value analysis
000430
DAEWONKANGUP CO.,LTD
₩4,825.00
Close used for this calculation
₩9,511.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Quality radar
Consensus fair value
₩9,511.82
Below FV▲ +97.1% against the close used
Model range ₩1,115.21 – ₩28,222.96
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₩1,115.21Fair value₩9,511.82Bull₩28,222.96
FairClose
52-week traded range
52W low ₩3,210.0052W high ₩6,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAEWONKANGUP CO.,LTD closed at ₩4,825.00, 49.3% below the consensus fair value of ₩9,511.82 drawn from 10 valuation models.
Financial DNA score 49/100 — Average. P/E of 8.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩11,651.37
+141.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩10,965.31
+127.3%
√(22.5 × EPS × BVPS)
EPS=587, BVPS=9103.77
Graham Formula
₩28,222.96
+484.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.8%, FD=3.3%
P/E Fair Value
₩11,740.00
+143.3%
EPS × 20x (sector P/E)
EPS=587, Sector P/E=20x
Peter Lynch (PEG)
₩8,088.86
+67.6%
EPS × Growth% (PEG = 1 is fair)
EPS=587, g=13.8%
EV/EBITDA
₩6,386.28
+32.4%
(EBITDA × 16.9x − Net Debt) ÷ Shares
EBITDA=47.01B
Dividend Discount (DDM)
₩7,113.01
+47.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=131.72, r=10%, g=8%
Book Value (P/B)
₩1,115.21
-76.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9103.77, ROE=6.5%, g=6%, r=10%
Reverse DCF
₩4,825.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.1% | Historical: 13.8%
Margin of Safety
₩11,733.68
+143.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15644.91, 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.