Dongyang S·TEC Co., Ltd.

060380 KRX Metals Metals
KOSDAQ
₩1,265.00
-1.40%
Delayed · cached 15 min

Fair value analysis

060380
Dongyang S·TEC Co., Ltd.
Metals›Metals
₩1,265.00
Close used for this calculation
₩1,184.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability6/25
Returns8/25
Balance Sheet6/25
Efficiency18/25
Growth6/25
Average
Quality radar
38Prof.6/25Ret.8/25Eff.18/25B.Sht6/25Growth6/25

Consensus fair value

₩1,184.61
Near FV
▼ -6.4% against the close used
Model range ₩122.83 – ₩3,102.10
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₩122.83Fair value₩1,184.61Bull₩3,102.10
FairClose
52-week traded range
52W low ₩1,130.0052W high ₩1,318.00

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

Valuation summary

Trading close to the consensus fair value

Dongyang S·TEC Co., Ltd. closed at ₩1,265.00, 6.8% above the consensus fair value of ₩1,184.61 drawn from 10 valuation models.

Financial DNA score 38/100 — Average. P/E of 17.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,330.72
+5.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,102.10
+145.2%
√(22.5 × EPS × BVPS)
EPS=71, BVPS=6023.81
Graham Formula
₩804.67
-36.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩1,420.00
+12.3%
EPS × 20x (sector P/E)
EPS=71, Sector P/E=20x
Peter Lynch (PEG)
₩122.83
-90.3%
EPS × Growth% (PEG = 1 is fair)
EPS=71, g=1.7%
EV/EBITDA
₩433.55
-65.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.75B
Dividend Discount (DDM)
₩514.51
-59.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.35, r=10%, g=2%
Book Value (P/B)
₩722.86
-42.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6023.81, ROE=1.2%, g=3%, r=10%
Reverse DCF
₩1,265.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.6% | Historical: -1.7%
Margin of Safety
₩1,248.28
-1.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1664.37, 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.