DONGWON FISHERIES CO.,LTD

030720 KRX Agriculture Agriculture
KOSPI
₩5,260.00
+2.33%
Delayed · cached 15 min

Fair value analysis

030720
DONGWON FISHERIES CO.,LTD
Agriculture›Agriculture
₩5,260.00
Close used for this calculation
₩11,483.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability9/25
Returns18/25
Balance Sheet3/25
Efficiency25/25
Growth14/25
Good
Quality radar
55Prof.9/25Ret.18/25Eff.25/25B.Sht3/25Growth14/25

Consensus fair value

₩11,483.72
Below FV
▲ +118.3% against the close used
Model range ₩5,139.07 – ₩40,601.60
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₩5,139.07Fair value₩11,483.72Bull₩40,601.60
FairClose
52-week traded range
52W low ₩5,100.0052W high ₩7,630.00

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

Valuation summary

Trading below the consensus fair value

DONGWON FISHERIES CO.,LTD closed at ₩5,260.00, 54.2% below the consensus fair value of ₩11,483.72 drawn from 10 valuation models.

Financial DNA score 55/100 — Good. P/E of 3.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩26,093.43
+396.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.9%, r=10%, tg=3%, n=10yr
Graham Number
₩21,400.63
+306.9%
√(22.5 × EPS × BVPS)
EPS=1664, BVPS=12232.56
Graham Formula
₩40,601.60
+671.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4.9%, FD=3.3%
P/E Fair Value
₩33,280.00
+532.7%
EPS × 20x (sector P/E)
EPS=1664, Sector P/E=20x
Peter Lynch (PEG)
₩8,153.60
+55.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1664, g=4.9%
EV/EBITDA
₩15,353.62
+191.9%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=10.14B
Dividend Discount (DDM)
₩5,139.07
-2.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=249.85, r=10%, g=4.9%
Book Value (P/B)
₩21,203.10
+303.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12232.56, ROE=13.7%, g=4.9%, r=10%
Reverse DCF
₩5,260.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 4.9%
Margin of Safety
₩22,757.94
+332.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=30343.92, 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.