DNFCo.,Ltd.

092070 KRX Chemicals Chemicals
KOSDAQ
₩11,790.00
-1.67%
Delayed · cached 15 min

Fair value analysis

092070
DNFCo.,Ltd.
ChemicalsChemicals
₩11,790.00
Close used for this calculation
₩10,283.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Profitability4/25
Returns8/25
Balance Sheet15/25
Efficiency7/25
Growth3/25
Weak
Quality radar
34Prof.4/25Ret.8/25Eff.7/25B.Sht15/25Growth3/25

Consensus fair value

₩10,283.10
Near FV
▼ -12.8% against the close used
Model range ₩1,553.29 – ₩12,425.76
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₩1,553.29Fair value₩10,283.10Bull₩12,425.76
FairClose
52-week traded range
52W low ₩10,360.0052W high ₩14,360.00

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

Valuation summary

Trading above the consensus fair value

DNFCo.,Ltd. closed at ₩11,790.00, 14.7% above the consensus fair value of ₩10,283.10 drawn from 8 valuation models.

Financial DNA score 34/100 — Weak. P/E of 23.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩9,352.53
-20.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩12,127.66
+2.9%
√(22.5 × EPS × BVPS)
EPS=499, BVPS=13100
P/E Fair Value
₩9,980.00
-15.4%
EPS × 20x (sector P/E)
EPS=499, Sector P/E=20x
EV/EBITDA
₩12,425.76
+5.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=16.31B
Dividend Discount (DDM)
₩2,209.74
-81.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=173.31, r=10%, g=2%
Book Value (P/B)
₩1,553.29
-86.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13100, ROE=3.8%, g=3%, r=10%
Reverse DCF
₩11,790.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.4% | Historical: 0%
Margin of Safety
₩7,865.05
-33.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10486.73, 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.