DAEA TI CO., LTD.

045390 KRX Industrials Industrials
KOSDAQ
₩3,395.00
-1.02%
Delayed · cached 15 min

Fair value analysis

045390
DAEA TI CO., LTD.
IndustrialsIndustrials
₩3,395.00
Close used for this calculation
₩4,876.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability21/25
Returns8/25
Balance Sheet1/25
Efficiency22/25
Growth20/25
Good
Quality radar
52Prof.21/25Ret.8/25Eff.22/25B.Sht1/25Growth20/25

Consensus fair value

₩4,876.25
Below FV
▲ +43.6% against the close used
Model range ₩837.94 – ₩18,753.33
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₩837.94Fair value₩4,876.25Bull₩18,753.33
FairClose
52-week traded range
52W low ₩2,205.0052W high ₩3,795.00

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

Valuation summary

Trading below the consensus fair value

DAEA TI CO., LTD. closed at ₩3,395.00, 30.4% below the consensus fair value of ₩4,876.25 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 11.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,756.22
+69.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩3,780.46
+11.4%
√(22.5 × EPS × BVPS)
EPS=290, BVPS=2190.32
Graham Formula
₩18,753.33
+452.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩5,800.00
+70.8%
EPS × 20x (sector P/E)
EPS=290, Sector P/E=20x
Peter Lynch (PEG)
₩8,700.00
+156.3%
EPS × Growth% (PEG = 1 is fair)
EPS=290, g=30%
EV/EBITDA
₩837.94
-75.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.56B
Book Value (P/B)
₩3,975.44
+17.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2190.32, ROE=13.3%, g=6%, r=10%
Reverse DCF
₩3,395.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.1% | Historical: 43.5%
Margin of Safety
₩6,391.88
+88.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8522.5, 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.