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₩1,321.82Fair value₩3,135.33Bull₩16,748.67
FairClose
52-week traded range
52W low ₩1,311.0052W high ₩2,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DB Inc. closed at ₩1,649.00, 47.4% below the consensus fair value of ₩3,135.33 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 6.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,321.82
-19.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩3,705.12
+124.7%
√(22.5 × EPS × BVPS)
EPS=259, BVPS=2355.71
Graham Formula
₩16,748.67
+915.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩5,180.00
+214.1%
EPS × 20x (sector P/E)
EPS=259, Sector P/E=20x
Peter Lynch (PEG)
₩7,770.00
+371.2%
EPS × Growth% (PEG = 1 is fair)
EPS=259, g=30%
EV/EBITDA
₩2,269.38
+37.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=42.79B
Book Value (P/B)
₩2,909.31
+76.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2355.71, ROE=10.9%, g=6%, r=10%
Reverse DCF
₩1,649.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.8% | Historical: 49.6%
Margin of Safety
₩5,054.18
+206.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6738.9, 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.