DAEWON MEDIA CO.,LTD.

048910 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩6,400.00
-1.69%
Delayed · cached 15 min

Fair value analysis

048910
DAEWON MEDIA CO.,LTD.
Consumer DiscretionaryConsumer Discretionary
₩6,400.00
Close used for this calculation
₩8,563.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability11/25
Returns11/25
Balance Sheet18/25
Efficiency18/25
Growth14/25
Good
Quality radar
58Prof.11/25Ret.11/25Eff.18/25B.Sht18/25Growth14/25

Consensus fair value

₩8,563.38
Below FV
▲ +33.8% against the close used
Model range ₩4,235.82 – ₩16,440.85
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₩4,235.82Fair value₩8,563.38Bull₩16,440.85
FairClose
52-week traded range
52W low ₩4,165.0052W high ₩6,660.00

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

Valuation summary

Trading below the consensus fair value

DAEWON MEDIA CO.,LTD. closed at ₩6,400.00, 25.3% below the consensus fair value of ₩8,563.38 drawn from 10 valuation models.

Financial DNA score 58/100 — Good. P/E of 14.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩7,547.19
+17.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩9,274.75
+44.9%
√(22.5 × EPS × BVPS)
EPS=454, BVPS=8421.05
Graham Formula
₩16,440.85
+156.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=9.3%, FD=3.3%
P/E Fair Value
₩9,080.00
+41.9%
EPS × 20x (sector P/E)
EPS=454, Sector P/E=20x
Peter Lynch (PEG)
₩4,235.82
-33.8%
EPS × Growth% (PEG = 1 is fair)
EPS=454, g=9.3%
EV/EBITDA
₩10,893.08
+70.2%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=9.95B
Dividend Discount (DDM)
₩5,391.36
-15.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.84, r=10%, g=8%
Book Value (P/B)
₩4,530.53
-29.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8421.05, ROE=5.4%, g=6%, r=10%
Reverse DCF
₩6,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 9.3%
Margin of Safety
₩7,939.27
+24.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10585.7, 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.