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₩317.48Fair value₩5,814.54Bull₩24,561.61
FairClose
52-week traded range
52W low ₩1,378.0052W high ₩2,294.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DONGKUK HOLDINGS CO.,LTD. closed at ₩2,075.00, 64.3% below the consensus fair value of ₩5,814.54 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 4.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,960.50
+187.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩24,561.61
+1,083.7%
√(22.5 × EPS × BVPS)
EPS=516.86, BVPS=51875
Graham Formula
₩5,857.75
+182.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩10,337.20
+398.2%
EPS × 20x (sector P/E)
EPS=516.86, Sector P/E=20x
Peter Lynch (PEG)
₩15,505.80
+647.3%
EPS × Growth% (PEG = 1 is fair)
EPS=516.86, g=30%
Dividend Discount (DDM)
₩317.48
-84.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.9, r=10%, g=2%
Book Value (P/B)
₩5,187.50
+150.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=51875, ROE=1%, g=3%, r=10%
Reverse DCF
₩2,075.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -56.1%
Margin of Safety
₩8,759.45
+322.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11679.27, 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.