DAIYANG METAL CO.,LTD
KOSPI
₩1,250.00
-0.64%
Delayed · cached 15 min
Fair value analysis
009190
DAIYANG METAL CO.,LTD
₩1,250.00
Close used for this calculation
₩2,033.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Quality radar
Consensus fair value
₩2,033.09
Below FV▲ +62.6% against the close used
Model range ₩597.93 – ₩4,120.00
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₩597.93Fair value₩2,033.09Bull₩4,120.00
FairClose
52-week traded range
52W low ₩1,105.0052W high ₩2,315.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAIYANG METAL CO.,LTD closed at ₩1,250.00, 38.5% below the consensus fair value of ₩2,033.09 drawn from 7 valuation models.
Financial DNA score 51/100 — Good. P/E of 6.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩597.93
-52.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,275.54
+162.0%
√(22.5 × EPS × BVPS)
EPS=206, BVPS=2314.81
P/E Fair Value
₩4,120.00
+229.6%
EPS × 20x (sector P/E)
EPS=206, Sector P/E=20x
EV/EBITDA
₩892.57
-28.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.62B
Book Value (P/B)
₩2,113.10
+69.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2314.81, ROE=9.4%, g=3%, r=10%
Reverse DCF
₩1,250.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.5% | Historical: 0%
Margin of Safety
₩1,998.37
+59.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2664.49, 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.