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₩6,838.02Fair value₩12,021.46Bull₩52,748.27
FairClose
52-week traded range
52W low ₩3,115.0052W high ₩5,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DUAL closed at ₩4,020.00, 66.6% below the consensus fair value of ₩12,021.46 drawn from 10 valuation models.
Financial DNA score 74/100 — Strong. P/E of 4.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩18,892.15
+370.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩14,808.31
+268.4%
√(22.5 × EPS × BVPS)
EPS=994, BVPS=9804.88
Graham Formula
₩52,748.27
+1,212.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=15.7%, FD=3.3%
P/E Fair Value
₩19,880.00
+394.5%
EPS × 20x (sector P/E)
EPS=994, Sector P/E=20x
Peter Lynch (PEG)
₩15,556.10
+287.0%
EPS × Growth% (PEG = 1 is fair)
EPS=994, g=15.7%
EV/EBITDA
₩25,947.96
+545.5%
(EBITDA × 17.8x − Net Debt) ÷ Shares
EBITDA=48.6B
Dividend Discount (DDM)
₩6,838.02
+70.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=126.63, r=10%, g=8%
Book Value (P/B)
₩10,883.41
+170.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9804.88, ROE=10.4%, g=6%, r=10%
Reverse DCF
₩4,020.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 15.7%
Margin of Safety
₩19,936.64
+395.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=26582.18, 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.