DaelimPaper

017650 KRX Materials Materials
KOSDAQ
₩10,850.00
+0.56%
Delayed · cached 15 min

Fair value analysis

017650
DaelimPaper
Materials›Materials
₩10,850.00
Close used for this calculation
₩14,779.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability14/25
Returns4/25
Balance Sheet23/25
Efficiency14/25
Growth23/25
Good
Quality radar
55Prof.14/25Ret.4/25Eff.14/25B.Sht23/25Growth23/25

Consensus fair value

₩14,779.07
Below FV
▲ +36.2% against the close used
Model range ₩1,687.72 – ₩22,866.88
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₩1,687.72Fair value₩14,779.07Bull₩22,866.88
FairClose
52-week traded range
52W low ₩9,000.0052W high ₩10,870.00

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

Valuation summary

Trading below the consensus fair value

DaelimPaper closed at ₩10,850.00, 26.6% below the consensus fair value of ₩14,779.07 drawn from 10 valuation models.

Financial DNA score 55/100 — Good. P/E of 14.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩22,448.51
+106.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩22,866.88
+110.8%
√(22.5 × EPS × BVPS)
EPS=728.25, BVPS=31911.76
Graham Formula
₩8,253.50
-23.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩14,565.00
+34.2%
EPS × 20x (sector P/E)
EPS=728.25, Sector P/E=20x
Peter Lynch (PEG)
₩21,847.50
+101.4%
EPS × Growth% (PEG = 1 is fair)
EPS=728.25, g=30%
EV/EBITDA
₩6,011.15
-44.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.28B
Dividend Discount (DDM)
₩1,687.72
-84.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=132.37, r=10%, g=2%
Book Value (P/B)
₩7,212.06
-33.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=31911.76, ROE=2.3%, g=3%, r=10%
Reverse DCF
₩10,850.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: -36%
Margin of Safety
₩12,775.10
+17.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=17033.47, 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.