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₩45.29Fair value₩16,158.64Bull₩26,154.41
FairClose
52-week traded range
52W low ₩6,630.0052W high ₩9,260.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAESUNG HOLDINGS CO., LTD. closed at ₩7,110.00, 56.0% below the consensus fair value of ₩16,158.64 drawn from 10 valuation models.
Financial DNA score 58/100 — Good. P/E of 6.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩19,041.20
+167.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.7%, r=10%, tg=3%, n=10yr
Graham Number
₩26,154.41
+267.9%
√(22.5 × EPS × BVPS)
EPS=1069, BVPS=28440
Graham Formula
₩22,719.81
+219.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=3.7%, FD=3.3%
P/E Fair Value
₩21,380.00
+200.7%
EPS × 20x (sector P/E)
EPS=1069, Sector P/E=20x
Peter Lynch (PEG)
₩3,976.68
-44.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1069, g=3.7%
EV/EBITDA
₩7,062.99
-0.7%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=28.06B
Dividend Discount (DDM)
₩4,133.47
-41.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=250.27, r=10%, g=3.7%
Book Value (P/B)
₩45.29
-99.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28440, ROE=3.7%, g=3.7%, r=10%
Reverse DCF
₩7,110.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.2% | Historical: 3.7%
Margin of Safety
₩16,742.89
+135.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22323.86, 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.