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₩1,653.26Fair value₩8,739.02Bull₩14,294.23
FairClose
52-week traded range
52W low ₩17,250.0052W high ₩42,850.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
POSCO DX COMPANY LTD. closed at ₩22,150.00, 153.5% above the consensus fair value of ₩8,739.02 drawn from 9 valuation models.
Financial DNA score 34/100 — Weak. P/E of 64.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩14,294.23
-35.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,382.69
-75.7%
√(22.5 × EPS × BVPS)
EPS=343, BVPS=3754.24 · outside Graham range (P/E 64.6, P/B 5.9) — asset-light, treat as a rough floor
Graham Formula
₩8,296.03
-62.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4.8%, FD=3.3%
P/E Fair Value
₩6,860.00
-69.0%
EPS × 20x (sector P/E)
EPS=343, Sector P/E=20x
Peter Lynch (PEG)
₩1,653.26
-92.5%
EPS × Growth% (PEG = 1 is fair)
EPS=343, g=4.8%
EV/EBITDA
₩4,884.20
-77.9%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=60.39B
Book Value (P/B)
₩3,130.95
-85.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3754.24, ROE=9.1%, g=4.8%, r=10%
Reverse DCF
₩22,150.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23% | Historical: 4.8%
Margin of Safety
₩6,531.18
-70.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8708.24, 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.