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₩5,588.46Fair value₩13,875.88Bull₩23,810.56
FairClose
52-week traded range
52W low ₩5,450.0052W high ₩6,220.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DONGBANG AGRO CORP closed at ₩5,600.00, 59.6% below the consensus fair value of ₩13,875.88 drawn from 10 valuation models.
Financial DNA score 71/100 — Strong. P/E of 7.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩13,997.41
+150.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.1%, r=10%, tg=3%, n=10yr
Graham Number
₩15,541.92
+177.5%
√(22.5 × EPS × BVPS)
EPS=786, BVPS=13658.54
Graham Formula
₩23,810.56
+325.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=7.1%, FD=3.3%
P/E Fair Value
₩15,720.00
+180.7%
EPS × 20x (sector P/E)
EPS=786, Sector P/E=20x
Peter Lynch (PEG)
₩5,588.46
-0.2%
EPS × Growth% (PEG = 1 is fair)
EPS=786, g=7.1%
EV/EBITDA
₩17,831.58
+218.4%
(EBITDA × 13.6x − Net Debt) ÷ Shares
EBITDA=16.76B
Dividend Discount (DDM)
₩10,792.54
+92.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=291.2, r=10%, g=7.1%
Book Value (P/B)
₩7,676.10
+37.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13658.54, ROE=5.6%, g=6%, r=10%
Reverse DCF
₩5,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.1% | Historical: 7.1%
Margin of Safety
₩12,950.60
+131.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=17267.47, 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.