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₩30,920.40Fair value₩61,118.66Bull₩150,766.07
FairClose
52-week traded range
52W low ₩16,740.0052W high ₩20,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DAOU DATA CORP. closed at ₩20,450.00, 66.5% below the consensus fair value of ₩61,118.66 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 3.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩113,397.44
+454.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩73,243.99
+258.2%
√(22.5 × EPS × BVPS)
EPS=5713, BVPS=41734.69
Graham Formula
₩369,440.67
+1,706.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩114,260.00
+458.7%
EPS × 20x (sector P/E)
EPS=5713, Sector P/E=20x
Peter Lynch (PEG)
₩150,766.07
+637.2%
EPS × Growth% (PEG = 1 is fair)
EPS=5713, g=26.4%
Dividend Discount (DDM)
₩30,920.40
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=572.6, r=10%, g=8%
Book Value (P/B)
₩79,191.58
+287.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=41734.69, ROE=13.6%, g=6%, r=10%
Reverse DCF
₩20,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 26.4%
Margin of Safety
₩125,689.14
+514.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=167585.53, 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.