Dong-A Socio Holdings Co.,Ltd

000640 KRX Financials Financials
KOSPI
₩90,700.00
-0.22%
Delayed · cached 15 min

Fair value analysis

000640
Dong-A Socio Holdings Co.,Ltd
FinancialsFinancials
₩90,700.00
Close used for this calculation
₩214,487.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability17/25
Returns6/25
Balance Sheet11/25
Efficiency23/25
Growth23/25
Good
Quality radar
57Prof.17/25Ret.6/25Eff.23/25B.Sht11/25Growth23/25

Consensus fair value

₩214,487.60
Below FV
▲ +136.5% against the close used
Model range ₩78,364.80 – ₩913,740.00
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₩78,364.80Fair value₩214,487.60Bull₩913,740.00
FairClose
52-week traded range
52W low ₩75,800.0052W high ₩119,223.30

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Dong-A Socio Holdings Co.,Ltd closed at ₩90,700.00, 57.7% below the consensus fair value of ₩214,487.60 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 6.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩546,206.45
+502.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩237,783.05
+162.2%
√(22.5 × EPS × BVPS)
EPS=14130, BVPS=177843.14
Graham Formula
₩913,740.00
+907.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩282,600.00
+211.6%
EPS × 20x (sector P/E)
EPS=14130, Sector P/E=20x
Peter Lynch (PEG)
₩407,791.80
+349.6%
EPS × Growth% (PEG = 1 is fair)
EPS=14130, g=28.9%
Dividend Discount (DDM)
₩78,364.80
-13.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1451.2, r=10%, g=8%
Book Value (P/B)
₩88,921.57
-2.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=177843.14, ROE=8%, g=6%, r=10%
Reverse DCF
₩90,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.7% | Historical: 28.9%
Margin of Safety
₩371,311.78
+309.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=495082.38, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.