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₩7,433.25Fair value₩16,877.60Bull₩34,260.00
FairClose
52-week traded range
52W low ₩3,325.0052W high ₩5,990.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DSR WIRE CORP closed at ₩5,300.00, 68.6% below the consensus fair value of ₩16,877.60 drawn from 8 valuation models.
Financial DNA score 72/100 — Strong. P/E of 3.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩18,262.21
+244.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩22,321.12
+321.2%
√(22.5 × EPS × BVPS)
EPS=1713, BVPS=12926.83
P/E Fair Value
₩34,260.00
+546.4%
EPS × 20x (sector P/E)
EPS=1713, Sector P/E=20x
EV/EBITDA
₩16,974.93
+220.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=28.04B
Dividend Discount (DDM)
₩7,433.25
+40.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=583, r=10%, g=2%
Book Value (P/B)
₩18,706.97
+253.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12926.83, ROE=13.1%, g=3%, r=10%
Reverse DCF
₩5,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩18,710.83
+253.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24947.78, 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.