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₩10,577.40Fair value₩79,883.64Bull₩106,881.32
FairClose
52-week traded range
52W low ₩23,550.0052W high ₩49,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAISHIN SECURITIES CO.,LTD closed at ₩27,200.00, 66.0% below the consensus fair value of ₩79,883.64 drawn from 7 valuation models.
Financial DNA score 35/100 — Average. P/E of 5.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩90,960.71
+234.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩106,881.32
+292.9%
√(22.5 × EPS × BVPS)
EPS=4853.17, BVPS=104615.38
P/E Fair Value
₩97,063.40
+256.9%
EPS × 20x (sector P/E)
EPS=4853.17, Sector P/E=20x
Dividend Discount (DDM)
₩10,577.40
-61.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=829.6, r=10%, g=2%
Book Value (P/B)
₩23,912.09
-12.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=104615.38, ROE=4.6%, g=3%, r=10%
Reverse DCF
₩27,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩73,726.36
+171.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=98301.81, 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.