DONGYANG E&P INC.
KOSDAQ
₩17,500.00
-0.85%
Delayed · cached 15 min
Fair value analysis
079960
DONGYANG E&P INC.
₩17,500.00
Close used for this calculation
₩68,262.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
79/100
Quality radar
Consensus fair value
₩68,262.41
Below FV▲ +290.1% against the close used
Model range ₩16,065.00 – ₩111,779.76
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₩16,065.00Fair value₩68,262.41Bull₩111,779.76
FairClose
52-week traded range
52W low ₩17,500.0052W high ₩21,150.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DONGYANG E&P INC. closed at ₩17,500.00, 74.4% below the consensus fair value of ₩68,262.41 drawn from 4 valuation models.
Financial DNA score 79/100 — Strong. P/E of 2.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩60,399.81
+245.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩111,779.76
+538.7%
(EBITDA × 15.8x − Net Debt) ÷ Shares
EBITDA=53.62B
Dividend Discount (DDM)
₩16,065.00
-8.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=297.5, r=10%, g=8%
Book Value (P/B)
₩76,125.00
+335.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=58333.33, ROE=11.2%, g=6%, r=10%
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.