NAMYANG DAIRY PRODUCTS CO.,LTD

003920 KRX Consumer Staples Consumer Staples
KOSPI
₩43,050.00
+0.35%
Delayed · cached 15 min

Fair value analysis

003920
NAMYANG DAIRY PRODUCTS CO.,LTD
Consumer Staples›Consumer Staples
₩43,050.00
Close used for this calculation
₩34,662.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability14/25
Returns1/25
Balance Sheet23/25
Efficiency7/25
Growth15/25
Average
Quality radar
45Prof.14/25Ret.1/25Eff.7/25B.Sht23/25Growth15/25

Consensus fair value

₩34,662.14
Above FV
▼ -19.5% against the close used
Model range ₩8,617.29 – ₩67,737.18
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₩8,617.29Fair value₩34,662.14Bull₩67,737.18
FairClose
52-week traded range
52W low ₩40,400.0052W high ₩59,500.00

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

Valuation summary

Trading above the consensus fair value

NAMYANG DAIRY PRODUCTS CO.,LTD closed at ₩43,050.00, 24.2% above the consensus fair value of ₩34,662.14 drawn from 10 valuation models.

Financial DNA score 45/100 — Average. P/E of 35.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩67,737.18
+57.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩65,809.04
+52.9%
√(22.5 × EPS × BVPS)
EPS=1207.2, BVPS=159444.44
Graham Formula
₩13,681.60
-68.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩24,144.00
-43.9%
EPS × 20x (sector P/E)
EPS=1207.2, Sector P/E=20x
Peter Lynch (PEG)
₩25,351.20
-41.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1207.2, g=21%
EV/EBITDA
₩8,617.29
-80.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.17B
Dividend Discount (DDM)
₩15,368.85
-64.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1205.4, r=10%, g=2%
Book Value (P/B)
₩15,944.44
-63.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=159444.44, ROE=1%, g=3%, r=10%
Reverse DCF
₩43,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.9% | Historical: -21%
Margin of Safety
₩32,132.22
-25.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=42842.95, 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.