DAELIM BATH CO.,LTD.

005750 KRX Materials Materials
KOSPI
₩4,575.00
+0.55%
Delayed · cached 15 min

Fair value analysis

005750
DAELIM BATH CO.,LTD.
MaterialsMaterials
₩4,575.00
Close used for this calculation
₩14,284.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability17/25
Returns15/25
Balance Sheet12/25
Efficiency25/25
Growth25/25
Strong
Quality radar
69Prof.17/25Ret.15/25Eff.25/25B.Sht12/25Growth25/25

Consensus fair value

₩14,284.70
Below FV
▲ +212.2% against the close used
Model range ₩5,007.08 – ₩52,509.33
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₩5,007.08Fair value₩14,284.70Bull₩52,509.33
FairClose
52-week traded range
52W low ₩3,980.0052W high ₩6,190.00

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

Valuation summary

Trading below the consensus fair value

DAELIM BATH CO.,LTD. closed at ₩4,575.00, 68.0% below the consensus fair value of ₩14,284.70 drawn from 10 valuation models.

Financial DNA score 69/100 — Strong. 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
₩13,775.84
+201.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩13,628.83
+197.9%
√(22.5 × EPS × BVPS)
EPS=812, BVPS=10166.67
Graham Formula
₩52,509.33
+1,047.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩16,240.00
+255.0%
EPS × 20x (sector P/E)
EPS=812, Sector P/E=20x
Peter Lynch (PEG)
₩24,360.00
+432.5%
EPS × Growth% (PEG = 1 is fair)
EPS=812, g=30%
EV/EBITDA
₩16,697.10
+265.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=18.62B
Dividend Discount (DDM)
₩9,634.95
+110.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=178.43, r=10%, g=8%
Book Value (P/B)
₩5,007.08
+9.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10166.67, ROE=8%, g=6%, r=10%
Reverse DCF
₩4,575.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 37.2%
Margin of Safety
₩18,028.88
+294.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24038.5, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.