DONGKUK REFRACTORIES & STEEL CO., LTD.

075970 KRX Materials Materials
KOSDAQ
₩1,610.00
-0.74%
Delayed · cached 15 min

Fair value analysis

075970
DONGKUK REFRACTORIES & STEEL CO., LTD.
Materials›Materials
₩1,610.00
Close used for this calculation
₩616.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability14/25
Returns6/25
Balance Sheet13/25
Efficiency7/25
Growth17/25
Average
Quality radar
40Prof.14/25Ret.6/25Eff.7/25B.Sht13/25Growth17/25

Consensus fair value

₩616.39
Above FV
▼ -61.7% against the close used
Model range ₩351.33 – ₩1,742.14
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₩351.33Fair value₩616.39Bull₩1,742.14
FairClose
52-week traded range
52W low ₩1,448.0052W high ₩1,669.00

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

Valuation summary

Trading above the consensus fair value

DONGKUK REFRACTORIES & STEEL CO., LTD. closed at ₩1,610.00, 161.2% above the consensus fair value of ₩616.39 drawn from 10 valuation models.

Financial DNA score 40/100 — Average. P/E of 51.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩581.02
-63.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,742.14
+8.2%
√(22.5 × EPS × BVPS)
EPS=31, BVPS=4351.35
Graham Formula
₩351.33
-78.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩620.00
-61.5%
EPS × 20x (sector P/E)
EPS=31, Sector P/E=20x
Peter Lynch (PEG)
₩683.24
-57.6%
EPS × Growth% (PEG = 1 is fair)
EPS=31, g=22%
EV/EBITDA
₩363.02
-77.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.38B
Dividend Discount (DDM)
₩697.94
-56.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.74, r=10%, g=2%
Book Value (P/B)
₩435.14
-73.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4351.35, ROE=1%, g=3%, r=10%
Reverse DCF
₩1,610.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20% | Historical: -22%
Margin of Safety
₩617.72
-61.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=823.62, 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.