DB HiTek Co.,LTD

000990 KRX Technology Technology
KOSPI
₩105,800.00
-8.16%
Delayed · cached 15 min

Fair value analysis

000990
DB HiTek Co.,LTD
TechnologyTechnology
₩105,800.00
Close used for this calculation
₩124,118.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability21/25
Returns8/25
Balance Sheet21/25
Efficiency15/25
Growth14/25
Strong
Quality radar
65Prof.21/25Ret.8/25Eff.15/25B.Sht21/25Growth14/25

Consensus fair value

₩124,118.19
Below FV
▲ +17.3% against the close used
Model range ₩74,941.67 – ₩336,373.20
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₩74,941.67Fair value₩124,118.19Bull₩336,373.20
FairClose
52-week traded range
52W low ₩51,300.0052W high ₩220,500.00

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

Valuation summary

Trading below the consensus fair value

DB HiTek Co.,LTD closed at ₩105,800.00, 14.8% below the consensus fair value of ₩124,118.19 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 16.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩104,132.99
-1.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩84,406.73
-20.2%
√(22.5 × EPS × BVPS)
EPS=6285, BVPS=50380.95 · outside Graham range (P/E 16.8, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₩336,373.20
+217.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=15.8%, FD=3.3%
P/E Fair Value
₩125,700.00
+18.8%
EPS × 20x (sector P/E)
EPS=6285, Sector P/E=20x
Peter Lynch (PEG)
₩99,428.70
-6.0%
EPS × Growth% (PEG = 1 is fair)
EPS=6285, g=15.8%
EV/EBITDA
₩115,260.24
+8.9%
(EBITDA × 17.9x − Net Debt) ÷ Shares
EBITDA=277.29B
Book Value (P/B)
₩74,941.67
-29.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=50380.95, ROE=12%, g=6%, r=10%
Reverse DCF
₩105,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.8% | Historical: 15.8%
Margin of Safety
₩121,989.92
+15.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=162653.23, 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.