Dongbu Corporation

005960 KRX Construction Construction
KOSPI
₩8,240.00
-0.72%
Delayed · cached 15 min

Fair value analysis

005960
Dongbu Corporation
Construction›Construction
₩8,240.00
Close used for this calculation
₩20,131.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability6/25
Returns15/25
Balance Sheet1/25
Efficiency25/25
Growth14/25
Average
Quality radar
47Prof.6/25Ret.15/25Eff.25/25B.Sht1/25Growth14/25

Consensus fair value

₩20,131.27
Below FV
▲ +144.3% against the close used
Model range ₩555.36 – ₩45,020.00
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₩555.36Fair value₩20,131.27Bull₩45,020.00
FairClose
52-week traded range
52W low ₩5,250.0052W high ₩10,270.00

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

Valuation summary

Trading below the consensus fair value

Dongbu Corporation closed at ₩8,240.00, 59.1% below the consensus fair value of ₩20,131.27 drawn from 10 valuation models.

Financial DNA score 47/100 — Average. P/E of 3.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩42,189.45
+412.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩35,035.08
+325.2%
√(22.5 × EPS × BVPS)
EPS=2251, BVPS=24235.29
Graham Formula
₩25,511.33
+209.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩45,020.00
+446.4%
EPS × 20x (sector P/E)
EPS=2251, Sector P/E=20x
Peter Lynch (PEG)
₩10,804.80
+31.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2251, g=4.8%
EV/EBITDA
₩555.36
-93.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=42.63B
Dividend Discount (DDM)
₩5,463.12
-33.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=428.48, r=10%, g=2%
Book Value (P/B)
₩21,846.39
+165.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24235.29, ROE=9.3%, g=3%, r=10%
Reverse DCF
₩8,240.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -4.8%
Margin of Safety
₩27,704.22
+236.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=36938.97, 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.