DongwonDevelopment
KOSDAQ
₩2,160.00
+0.47%
Delayed · cached 15 min
Fair value analysis
013120
DongwonDevelopment
₩2,160.00
Close used for this calculation
₩4,163.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Quality radar
Consensus fair value
₩4,163.44
Below FV▲ +92.8% against the close used
Model range ₩873.02 – ₩8,848.73
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₩873.02Fair value₩4,163.44Bull₩8,848.73
FairClose
52-week traded range
52W low ₩2,010.0052W high ₩2,320.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DongwonDevelopment closed at ₩2,160.00, 48.1% below the consensus fair value of ₩4,163.44 drawn from 10 valuation models.
Financial DNA score 60/100 — Good. P/E of 7.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,435.34
+151.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩8,848.73
+309.7%
√(22.5 × EPS × BVPS)
EPS=290, BVPS=12000
Graham Formula
₩3,286.67
+52.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩5,800.00
+168.5%
EPS × 20x (sector P/E)
EPS=290, Sector P/E=20x
Peter Lynch (PEG)
₩6,533.70
+202.5%
EPS × Growth% (PEG = 1 is fair)
EPS=290, g=22.5%
EV/EBITDA
₩1,896.44
-12.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=17.1B
Dividend Discount (DDM)
₩873.02
-59.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=68.47, r=10%, g=2%
Book Value (P/B)
₩2,964.00
+37.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12000, ROE=2.5%, g=3%, r=10%
Reverse DCF
₩2,160.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.5% | Historical: -22.5%
Margin of Safety
₩4,382.01
+102.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5842.68, 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.