Daishin Value REIT Co., Ltd.

0030R0 KRX Financials Financials
KOSPI
₩3,825.00
-0.65%
Delayed · cached 15 min

Fair value analysis

0030R0
Daishin Value REIT Co., Ltd.
FinancialsFinancials
₩3,825.00
Close used for this calculation
₩1,530.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
17/100
Profitability4/25
Returns0/25
Balance Sheet8/25
Efficiency5/25
Growth3/25
Weak
Quality radar
17Prof.4/25Ret.0/25Eff.5/25B.Sht8/25Growth3/25

Consensus fair value

₩1,530.56
Above FV
▼ -60.0% against the close used
Model range ₩955.87 – ₩3,919.32
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₩955.87Fair value₩1,530.56Bull₩3,919.32
FairClose
52-week traded range
52W low ₩3,495.0052W high ₩4,750.00

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

Valuation summary

Trading above the consensus fair value

Daishin Value REIT Co., Ltd. closed at ₩3,825.00, 149.9% above the consensus fair value of ₩1,530.56 drawn from 7 valuation models.

Financial DNA score 17/100 — Weak. P/E of 55.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,304.67
-65.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,919.32
+2.5%
√(22.5 × EPS × BVPS)
EPS=69.61, BVPS=9807.69
P/E Fair Value
₩1,392.20
-63.6%
EPS × 20x (sector P/E)
EPS=69.61, Sector P/E=20x
Dividend Discount (DDM)
₩955.87
-75.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=74.97, r=10%, g=2%
Book Value (P/B)
₩980.77
-74.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9807.69, ROE=1%, g=3%, r=10%
Reverse DCF
₩3,825.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.8% | Historical: 0%
Margin of Safety
₩1,654.05
-56.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2205.4, 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.