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₩44,471.20Fair value₩64,094.83Bull₩568,614.00
FairClose
52-week traded range
52W low ₩30,050.0052W high ₩50,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DONGWON INDUSTRIES CO.,LTD closed at ₩38,200.00, 40.4% below the consensus fair value of ₩64,094.83 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 4.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩44,471.20
+16.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩125,478.94
+228.5%
√(22.5 × EPS × BVPS)
EPS=8793, BVPS=79583.33
Graham Formula
₩568,614.00
+1,388.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩175,860.00
+360.4%
EPS × 20x (sector P/E)
EPS=8793, Sector P/E=20x
Peter Lynch (PEG)
₩263,790.00
+590.5%
EPS × Growth% (PEG = 1 is fair)
EPS=8793, g=30%
Dividend Discount (DDM)
₩57,758.40
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1069.6, r=10%, g=8%
Book Value (P/B)
₩87,541.67
+129.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=79583.33, ROE=10.4%, g=6%, r=10%
Reverse DCF
₩38,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 40%
Margin of Safety
₩171,454.53
+348.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=228606.04, 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.