DTC Co., Ltd.
KOSDAQ
₩3,180.00
+0.32%
Delayed · cached 15 min
Fair value analysis
066670
DTC Co., Ltd.
₩3,180.00
Close used for this calculation
₩4,314.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Quality radar
Consensus fair value
₩4,314.55
Below FV▲ +35.7% against the close used
Model range ₩636.56 – ₩7,565.71
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₩636.56Fair value₩4,314.55Bull₩7,565.71
FairClose
52-week traded range
52W low ₩2,395.0052W high ₩3,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DTC Co., Ltd. closed at ₩3,180.00, 26.3% below the consensus fair value of ₩4,314.55 drawn from 7 valuation models.
Financial DNA score 48/100 — Average. P/E of 13.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,498.21
+41.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,565.71
+137.9%
√(22.5 × EPS × BVPS)
EPS=240, BVPS=10600
P/E Fair Value
₩4,800.00
+50.9%
EPS × 20x (sector P/E)
EPS=240, Sector P/E=20x
Dividend Discount (DDM)
₩636.56
-80.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.93, r=10%, g=2%
Book Value (P/B)
₩2,406.20
-24.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10600, ROE=2.3%, g=3%, r=10%
Reverse DCF
₩3,180.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: 0%
Margin of Safety
₩4,215.98
+32.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5621.31, 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.