DONG SUH COMPANIES INC.

026960 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩25,900.00
+1.97%
Delayed · cached 15 min

Fair value analysis

026960
DONG SUH COMPANIES INC.
Consumer Discretionary›Consumer Discretionary
₩25,900.00
Close used for this calculation
₩19,386.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability17/25
Returns4/25
Balance Sheet25/25
Efficiency18/25
Growth6/25
Good
Quality radar
64Prof.17/25Ret.4/25Eff.18/25B.Sht25/25Growth6/25

Consensus fair value

₩19,386.60
Above FV
▼ -25.1% against the close used
Model range ₩1,468.00 – ₩29,360.00
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₩1,468.00Fair value₩19,386.60Bull₩29,360.00
FairClose
52-week traded range
52W low ₩22,950.0052W high ₩30,300.00

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

Valuation summary

Trading above the consensus fair value

DONG SUH COMPANIES INC. closed at ₩25,900.00, 33.6% above the consensus fair value of ₩19,386.60 drawn from 10 valuation models.

Financial DNA score 64/100 — Good. P/E of 17.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩13,064.64
-49.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₩24,042.15
-7.2%
√(22.5 × EPS × BVPS)
EPS=1468, BVPS=17500 · outside Graham range (P/E 17.6, P/B 1.5) — asset-light, treat as a rough floor
Graham Formula
₩20,552.00
-20.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1%, FD=3.3%
P/E Fair Value
₩29,360.00
+13.4%
EPS × 20x (sector P/E)
EPS=1468, Sector P/E=20x
Peter Lynch (PEG)
₩1,468.00
-94.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1468, g=1%
EV/EBITDA
₩4,752.35
-81.7%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=45.34B
Dividend Discount (DDM)
₩12,878.78
-50.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1010.1, r=10%, g=2%
Book Value (P/B)
₩13,525.00
-47.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17500, ROE=8.4%, g=3%, r=10%
Reverse DCF
₩25,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: 1%
Margin of Safety
₩16,316.02
-37.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21754.7, 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.