DN AUTOMOTIVE CORPORATION
KOSPI
₩46,800.00
+1.30%
Delayed · cached 15 min
Fair value analysis
007340
DN AUTOMOTIVE CORPORATION
₩46,800.00
Close used for this calculation
₩87,921.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Quality radar
Consensus fair value
₩87,921.97
Below FV▲ +87.9% against the close used
Model range ₩30,449.81 – ₩351,786.67
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₩30,449.81Fair value₩87,921.97Bull₩351,786.67
FairClose
52-week traded range
52W low ₩22,100.0052W high ₩62,800.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DN AUTOMOTIVE CORPORATION closed at ₩46,800.00, 46.8% below the consensus fair value of ₩87,921.97 drawn from 10 valuation models.
Financial DNA score 69/100 — Strong. P/E of 8.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩30,449.81
-34.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩68,805.15
+47.0%
√(22.5 × EPS × BVPS)
EPS=5440, BVPS=38677.69
Graham Formula
₩351,786.67
+651.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩108,800.00
+132.5%
EPS × 20x (sector P/E)
EPS=5440, Sector P/E=20x
Peter Lynch (PEG)
₩161,513.60
+245.1%
EPS × Growth% (PEG = 1 is fair)
EPS=5440, g=29.7%
EV/EBITDA
₩124,926.66
+166.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=527.91B
Dividend Discount (DDM)
₩90,979.20
+94.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1684.8, r=10%, g=8%
Book Value (P/B)
₩77,645.45
+65.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38677.69, ROE=14%, g=6%, r=10%
Reverse DCF
₩46,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.4% | Historical: 29.7%
Margin of Safety
₩104,970.31
+124.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=139960.41, 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.