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₩252.03Fair value₩4,470.05Bull₩7,200.00
FairClose
52-week traded range
52W low ₩1,649.0052W high ₩3,310.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DONGBANG TRANSPORT & LOGISTICS CO.,LTD closed at ₩1,797.00, 59.8% below the consensus fair value of ₩4,470.05 drawn from 8 valuation models.
Financial DNA score 40/100 — Average. P/E of 5.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,747.31
+275.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,450.28
+203.3%
√(22.5 × EPS × BVPS)
EPS=360, BVPS=3667.35
P/E Fair Value
₩7,200.00
+300.7%
EPS × 20x (sector P/E)
EPS=360, Sector P/E=20x
EV/EBITDA
₩645.61
-64.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=31.96B
Dividend Discount (DDM)
₩252.03
-86.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.77, r=10%, g=2%
Book Value (P/B)
₩3,562.57
+98.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3667.35, ROE=9.8%, g=3%, r=10%
Reverse DCF
₩1,797.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩4,849.40
+169.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6465.86, 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.