DigitalChosun

033130 KRX Technology Technology
KOSDAQ
₩1,773.00
-1.23%
Delayed · cached 15 min

Fair value analysis

033130
DigitalChosun
Technology›Technology
₩1,773.00
Close used for this calculation
₩2,560.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability15/25
Returns8/25
Balance Sheet15/25
Efficiency21/25
Growth14/25
Good
Quality radar
59Prof.15/25Ret.8/25Eff.21/25B.Sht15/25Growth14/25

Consensus fair value

₩2,560.31
Below FV
▲ +44.4% against the close used
Model range ₩1,136.31 – ₩4,696.16
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₩1,136.31Fair value₩2,560.31Bull₩4,696.16
FairClose
52-week traded range
52W low ₩1,755.0052W high ₩2,075.00

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

Valuation summary

Trading below the consensus fair value

DigitalChosun closed at ₩1,773.00, 30.8% below the consensus fair value of ₩2,560.31 drawn from 10 valuation models.

Financial DNA score 59/100 — Good. P/E of 12.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩2,712.77
+53.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.7%, r=10%, tg=3%, n=10yr
Graham Number
₩2,853.90
+61.0%
√(22.5 × EPS × BVPS)
EPS=147, BVPS=2462.5
Graham Formula
₩4,696.16
+164.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=7.7%, FD=3.3%
P/E Fair Value
₩2,940.00
+65.8%
EPS × 20x (sector P/E)
EPS=147, Sector P/E=20x
Peter Lynch (PEG)
₩1,136.31
-35.9%
EPS × Growth% (PEG = 1 is fair)
EPS=147, g=7.7%
EV/EBITDA
₩2,073.87
+17.0%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=5.51B
Dividend Discount (DDM)
₩2,019.44
+13.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.55, r=10%, g=7.7%
Book Value (P/B)
₩1,457.80
-17.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2462.5, ROE=5.9%, g=6%, r=10%
Reverse DCF
₩1,773.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 7.7%
Margin of Safety
₩2,475.53
+39.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3300.71, 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.