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₩2,855.10Fair value₩35,449.79Bull₩52,895.77
FairClose
52-week traded range
52W low ₩17,960.0052W high ₩30,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Dongwon Systems Corporation closed at ₩21,400.00, 39.6% below the consensus fair value of ₩35,449.79 drawn from 10 valuation models.
Financial DNA score 57/100 — Good. P/E of 11.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩32,306.44
+51.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.3%, r=10%, tg=3%, n=10yr
Graham Number
₩35,021.24
+63.7%
√(22.5 × EPS × BVPS)
EPS=1834, BVPS=29722.22
Graham Formula
₩32,180.59
+50.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.3%, FD=3.3%
P/E Fair Value
₩36,680.00
+71.4%
EPS × 20x (sector P/E)
EPS=1834, Sector P/E=20x
Peter Lynch (PEG)
₩4,273.22
-80.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1834, g=2.3%
EV/EBITDA
₩52,895.77
+147.2%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=149.53B
Dividend Discount (DDM)
₩2,855.10
-86.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=214, r=10%, g=2.3%
Book Value (P/B)
₩13,714.68
-35.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29722.22, ROE=6.2%, g=3%, r=10%
Reverse DCF
₩21,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 2.3%
Margin of Safety
₩25,535.30
+19.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=34047.07, 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.