Dongwon Systems Corporation

014820 KRX Materials Materials
KOSPI
₩21,400.00
-1.15%
Delayed · cached 15 min

Fair value analysis

014820
Dongwon Systems Corporation
MaterialsMaterials
₩21,400.00
Close used for this calculation
₩35,449.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability9/25
Returns15/25
Balance Sheet12/25
Efficiency21/25
Growth12/25
Good
Quality radar
57Prof.9/25Ret.15/25Eff.21/25B.Sht12/25Growth12/25

Consensus fair value

₩35,449.79
Below FV
▲ +65.7% against the close used
Model range ₩2,855.10 – ₩52,895.77
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.

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