DY Corporation

013570 KRX Financials Financials
KOSPI
₩4,340.00
-0.23%
Delayed · cached 15 min

Fair value analysis

013570
DY Corporation
FinancialsFinancials
₩4,340.00
Close used for this calculation
₩9,169.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability6/25
Returns3/25
Balance Sheet3/25
Efficiency25/25
Growth14/25
Average
Quality radar
37Prof.6/25Ret.3/25Eff.25/25B.Sht3/25Growth14/25

Consensus fair value

₩9,169.57
Below FV
▲ +111.3% against the close used
Model range ₩621.30 – ₩14,357.92
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₩621.30Fair value₩9,169.57Bull₩14,357.92
FairClose
52-week traded range
52W low ₩3,635.0052W high ₩5,550.00

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

Valuation summary

Trading below the consensus fair value

DY Corporation closed at ₩4,340.00, 52.7% below the consensus fair value of ₩9,169.57 drawn from 9 valuation models.

Financial DNA score 37/100 — Average. P/E of 7.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩10,683.25
+146.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩14,357.92
+230.8%
√(22.5 × EPS × BVPS)
EPS=570, BVPS=16074.07
Graham Formula
₩6,460.00
+48.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩11,400.00
+162.7%
EPS × 20x (sector P/E)
EPS=570, Sector P/E=20x
Peter Lynch (PEG)
₩621.30
-85.7%
EPS × Growth% (PEG = 1 is fair)
EPS=570, g=1.1%
Dividend Discount (DDM)
₩1,792.85
-58.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=140.62, r=10%, g=2%
Book Value (P/B)
₩1,331.85
-69.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16074.07, ROE=3.6%, g=3%, r=10%
Reverse DCF
₩4,340.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.2% | Historical: -1.1%
Margin of Safety
₩8,043.97
+85.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10725.29, 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.