DongilTechnology
KOSDAQ
₩2,250.00
+4.90%
Delayed · cached 15 min
Fair value analysis
032960
DongilTechnology
₩2,250.00
Close used for this calculation
₩3,871.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
83/100
Quality radar
Consensus fair value
₩3,871.75
Below FV▲ +72.1% against the close used
Model range ₩3,851.55 – ₩19,125.00
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₩3,851.55Fair value₩3,871.75Bull₩19,125.00
FairClose
52-week traded range
52W low ₩1,877.0052W high ₩2,250.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DongilTechnology closed at ₩2,250.00, 41.9% below the consensus fair value of ₩3,871.75 drawn from 3 valuation models.
Financial DNA score 83/100 — Exceptional. P/E of 1.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
EV/EBITDA
₩3,871.75
+72.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=831.87M
Dividend Discount (DDM)
₩3,851.55
+71.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=71.33, r=10%, g=8%
Book Value (P/B)
₩19,125.00
+750.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18750, ROE=10.1%, g=6%, r=10%
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.