DCKSUNG CO.,LTD
KOSPI
₩3,335.00
-0.15%
Delayed · cached 15 min
Fair value analysis
004830
DCKSUNG CO.,LTD
₩3,335.00
Close used for this calculation
₩7,626.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Quality radar
Consensus fair value
₩7,626.25
Below FV▲ +128.7% against the close used
Model range ₩3,911.68 – ₩23,215.33
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₩3,911.68Fair value₩7,626.25Bull₩23,215.33
FairClose
52-week traded range
52W low ₩2,865.0052W high ₩5,590.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DCKSUNG CO.,LTD closed at ₩3,335.00, 56.3% below the consensus fair value of ₩7,626.25 drawn from 10 valuation models.
Financial DNA score 63/100 — Good. P/E of 9.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,125.80
+113.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩7,491.45
+124.6%
√(22.5 × EPS × BVPS)
EPS=359, BVPS=6947.92
Graham Formula
₩23,215.33
+596.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩7,180.00
+115.3%
EPS × 20x (sector P/E)
EPS=359, Sector P/E=20x
Peter Lynch (PEG)
₩10,770.00
+222.9%
EPS × Growth% (PEG = 1 is fair)
EPS=359, g=30%
EV/EBITDA
₩10,402.19
+211.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.1B
Dividend Discount (DDM)
₩4,142.07
+24.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.71, r=10%, g=8%
Book Value (P/B)
₩3,911.68
+17.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6947.92, ROE=5.6%, g=6%, r=10%
Reverse DCF
₩3,335.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.3% | Historical: 76%
Margin of Safety
₩8,439.86
+153.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11253.15, 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.