DI CORPORATION
KOSPI
₩29,950.00
-1.64%
Delayed · cached 15 min
Fair value analysis
003160
DI CORPORATION
₩29,950.00
Close used for this calculation
₩12,176.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Quality radar
Consensus fair value
₩12,176.14
Above FV▼ -59.3% against the close used
Model range ₩1,963.11 – ₩19,407.60
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₩1,963.11Fair value₩12,176.14Bull₩19,407.60
FairClose
52-week traded range
52W low ₩14,220.0052W high ₩38,750.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
DI CORPORATION closed at ₩29,950.00, 146.0% above the consensus fair value of ₩12,176.14 drawn from 10 valuation models.
Financial DNA score 35/100 — Average. P/E of 152.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,819.69
-87.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩5,267.62
-82.4%
√(22.5 × EPS × BVPS)
EPS=196, BVPS=6292.02 · outside Graham range (P/E 152.8, P/B 4.8) — asset-light, treat as a rough floor
Graham Formula
₩12,674.67
-57.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩3,920.00
-86.9%
EPS × 20x (sector P/E)
EPS=196, Sector P/E=20x
Peter Lynch (PEG)
₩5,880.00
-80.4%
EPS × Growth% (PEG = 1 is fair)
EPS=196, g=30%
EV/EBITDA
₩9,084.15
-69.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=36.51B
Dividend Discount (DDM)
₩19,407.60
-35.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=359.4, r=10%, g=8%
Book Value (P/B)
₩1,963.11
-93.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6292.02, ROE=3.1%, g=6%, r=10%
Reverse DCF
₩29,950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 35.2% | Historical: 78.6%
Margin of Safety
₩4,815.37
-83.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6420.5, 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.