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₩282.31Fair value₩647.51Bull₩1,045.80
FairClose
52-week traded range
52W low ₩1,349.0052W high ₩2,125.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Daesan F&B Inc. closed at ₩1,352.00, 108.8% above the consensus fair value of ₩647.51 drawn from 8 valuation models.
Financial DNA score 45/100 — Average. P/E of 25.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩562.11
-58.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩424.43
-68.6%
√(22.5 × EPS × BVPS)
EPS=52.29, BVPS=153.11 · outside Graham range (P/E 25.9, P/B 8.8) — asset-light, treat as a rough floor
P/E Fair Value
₩1,045.80
-22.6%
EPS × 20x (sector P/E)
EPS=52.29, Sector P/E=20x
Peter Lynch (PEG)
₩284.98
-78.9%
EPS × Growth% (PEG = 1 is fair)
EPS=52.29, g=5.5%
EV/EBITDA
₩282.31
-79.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.55B
Book Value (P/B)
₩681.58
-49.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=153.11, ROE=34.2%, g=3%, r=10%
Reverse DCF
₩1,352.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.6% | Historical: -5.5%
Margin of Safety
₩508.08
-62.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=677.45, 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.