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₩683.85Fair value₩8,948.64Bull₩12,507.04
FairClose
52-week traded range
52W low ₩2,900.0052W high ₩8,430.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DYP CO.,LTD closed at ₩3,155.00, 64.7% below the consensus fair value of ₩8,948.64 drawn from 10 valuation models.
Financial DNA score 44/100 — Average. P/E of 5.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩11,564.14
+266.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩12,507.04
+296.4%
√(22.5 × EPS × BVPS)
EPS=617, BVPS=11267.86
Graham Formula
₩6,992.67
+121.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩12,340.00
+291.1%
EPS × 20x (sector P/E)
EPS=617, Sector P/E=20x
Peter Lynch (PEG)
₩2,171.84
-31.2%
EPS × Growth% (PEG = 1 is fair)
EPS=617, g=3.5%
EV/EBITDA
₩5,026.31
+59.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=16.66B
Dividend Discount (DDM)
₩683.85
-78.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=53.64, r=10%, g=2%
Book Value (P/B)
₩3,895.46
+23.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11267.86, ROE=5.4%, g=3%, r=10%
Reverse DCF
₩3,155.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -3.5%
Margin of Safety
₩8,138.22
+157.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10850.96, 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.