DONGYANG EXPRESS CORP.
KOSPI
₩23,600.00
-1.46%
Delayed · cached 15 min
Fair value analysis
084670
DONGYANG EXPRESS CORP.
₩23,600.00
Close used for this calculation
₩17,783.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Quality radar
Consensus fair value
₩17,783.82
Above FV▼ -24.6% against the close used
Model range ₩7,250.06 – ₩34,093.80
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₩7,250.06Fair value₩17,783.82Bull₩34,093.80
FairClose
52-week traded range
52W low ₩7,170.0052W high ₩133,600.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
DONGYANG EXPRESS CORP. closed at ₩23,600.00, 32.7% above the consensus fair value of ₩17,783.82 drawn from 8 valuation models.
Financial DNA score 34/100 — Weak. P/E of 20.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩16,886.67
-28.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩23,109.21
-2.1%
√(22.5 × EPS × BVPS)
EPS=1136.46, BVPS=20884.96 · outside Graham range (P/E 20.8, P/B 1.1) — asset-light, treat as a rough floor
Graham Formula
₩12,879.88
-45.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩22,729.20
-3.7%
EPS × 20x (sector P/E)
EPS=1136.46, Sector P/E=20x
Peter Lynch (PEG)
₩34,093.80
+44.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1136.46, g=30%
Book Value (P/B)
₩7,250.06
-69.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20884.96, ROE=5.4%, g=3%, r=10%
Reverse DCF
₩23,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.7% | Historical: -33%
Margin of Safety
₩14,175.93
-39.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18901.24, 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.