DOUZONE BIZON CO.,LTD

012510 KRX Technology Technology
KOSPI

Fair value analysis

012510
DOUZONE BIZON CO.,LTD
Technology›Technology
₩120,000.00
Close used for this calculation
₩66,889.95Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability21/25
Returns10/25
Balance Sheet10/25
Efficiency4/25
Growth6/25
Average
Quality radar
45Prof.21/25Ret.10/25Eff.4/25B.Sht10/25Growth6/25

Consensus fair value

₩66,889.95
Above FV
▼ -44.3% against the close used
Model range ₩32,219.52 – ₩121,097.39
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₩32,219.52Fair value₩66,889.95Bull₩121,097.39
FairClose
52-week traded range
52W low ₩64,200.0052W high ₩120,300.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

DOUZONE BIZON CO.,LTD closed at ₩120,000.00, 79.4% above the consensus fair value of ₩66,889.95 drawn from 9 valuation models.

Financial DNA score 45/100 — Average. P/E of 38.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩73,651.17
-38.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩39,142.55
-67.4%
√(22.5 × EPS × BVPS)
EPS=3104, BVPS=21937.84 · outside Graham range (P/E 38.7, P/B 5.5) — asset-light, treat as a rough floor
Graham Formula
₩121,097.39
+0.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=10.4%, FD=3.3%
P/E Fair Value
₩62,080.00
-48.3%
EPS × 20x (sector P/E)
EPS=3104, Sector P/E=20x
Peter Lynch (PEG)
₩32,219.52
-73.2%
EPS × Growth% (PEG = 1 is fair)
EPS=3104, g=10.4%
EV/EBITDA
₩77,638.23
-35.3%
(EBITDA × 15.2x − Net Debt) ÷ Shares
EBITDA=154.47B
Book Value (P/B)
₩49,414.99
-58.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=21937.84, ROE=15%, g=6%, r=10%
Reverse DCF
₩120,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16% | Historical: 10.4%
Margin of Safety
₩55,494.58
-53.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=73992.78, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.