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.