DONGWON F & B CO.,LTD

049770 KRX Consumer Staples Consumer Staples
KRX

Fair value analysis

049770
DONGWON F & B CO.,LTD
Consumer Staples›Consumer Staples
₩44,700.00
Close used for this calculation
₩125,674.93Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability13/25
Returns18/25
Balance Sheet6/25
Efficiency23/25
Growth17/25
Good
Quality radar
60Prof.13/25Ret.18/25Eff.23/25B.Sht6/25Growth17/25

Consensus fair value

₩125,674.93
Below FV
▲ +181.2% against the close used
Model range ₩43,207.02 – ₩351,093.31
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₩43,207.02Fair value₩125,674.93Bull₩351,093.31
FairClose
52-week traded range
52W low ₩29,600.0052W high ₩46,500.00

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

Valuation summary

Trading below the consensus fair value

DONGWON F & B CO.,LTD closed at ₩44,700.00, 64.4% below the consensus fair value of ₩125,674.93 drawn from 10 valuation models.

Financial DNA score 60/100 — Good. P/E of 6.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩145,751.34
+226.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩101,988.83
+128.2%
√(22.5 × EPS × BVPS)
EPS=7343, BVPS=62957.75
Graham Formula
₩351,093.31
+685.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.7%, FD=3.3%
P/E Fair Value
₩146,860.00
+228.5%
EPS × 20x (sector P/E)
EPS=7343, Sector P/E=20x
Peter Lynch (PEG)
₩100,452.24
+124.7%
EPS × Growth% (PEG = 1 is fair)
EPS=7343, g=13.7%
EV/EBITDA
₩205,883.60
+360.6%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=264.37B
Dividend Discount (DDM)
₩43,207.02
-3.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=800.13, r=10%, g=8%
Book Value (P/B)
₩88,455.63
+97.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=62957.75, ROE=11.6%, g=6%, r=10%
Reverse DCF
₩44,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.5% | Historical: 13.7%
Margin of Safety
₩139,817.53
+212.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=186423.37, 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.