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₩1,310.34Fair value₩2,582.25Bull₩5,948.05
FairClose
52-week traded range
52W low ₩3,565.0052W high ₩4,040.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
DEUTSCH MOTORS INC. closed at ₩3,800.00, 47.2% above the consensus fair value of ₩2,582.25 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 31.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,249.10
-40.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,948.05
+56.5%
√(22.5 × EPS × BVPS)
EPS=120, BVPS=13103.45
Graham Formula
₩1,360.00
-64.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,400.00
-36.8%
EPS × 20x (sector P/E)
EPS=120, Sector P/E=20x
Peter Lynch (PEG)
₩3,600.00
-5.3%
EPS × Growth% (PEG = 1 is fair)
EPS=120, g=30%
Dividend Discount (DDM)
₩4,021.35
+5.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=315.4, r=10%, g=2%
Book Value (P/B)
₩1,310.34
-65.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13103.45, ROE=1%, g=3%, r=10%
Reverse DCF
₩3,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.3% | Historical: -44.2%
Margin of Safety
₩2,241.97
-41.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2989.29, 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.