DAEYANG ELECTRIC CO.,LTD

108380 KRX Industrials Industrials
KOSDAQ
₩18,880.00
+0.91%
Delayed · cached 15 min

Fair value analysis

108380
DAEYANG ELECTRIC CO.,LTD
Industrials›Industrials
₩18,880.00
Close used for this calculation
₩38,654.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability17/25
Returns15/25
Balance Sheet23/25
Efficiency18/25
Growth14/25
Strong
Quality radar
73Prof.17/25Ret.15/25Eff.18/25B.Sht23/25Growth14/25

Consensus fair value

₩38,654.96
Below FV
▲ +104.7% against the close used
Model range ₩17,865.85 – ₩116,776.53
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₩17,865.85Fair value₩38,654.96Bull₩116,776.53
FairClose
52-week traded range
52W low ₩14,610.0052W high ₩18,880.00

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

Valuation summary

Trading below the consensus fair value

DAEYANG ELECTRIC CO.,LTD closed at ₩18,880.00, 51.2% below the consensus fair value of ₩38,654.96 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 7.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩17,865.85
-5.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩41,850.72
+121.7%
√(22.5 × EPS × BVPS)
EPS=2680, BVPS=29046.15
Graham Formula
₩116,776.53
+518.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=12.1%, FD=3.3%
P/E Fair Value
₩53,600.00
+183.9%
EPS × 20x (sector P/E)
EPS=2680, Sector P/E=20x
Peter Lynch (PEG)
₩32,401.20
+71.6%
EPS × Growth% (PEG = 1 is fair)
EPS=2680, g=12.1%
EV/EBITDA
₩56,560.83
+199.6%
(EBITDA × 16x − Net Debt) ÷ Shares
EBITDA=32.61B
Book Value (P/B)
₩23,309.54
+23.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29046.15, ROE=9.2%, g=6%, r=10%
Reverse DCF
₩18,880.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.3% | Historical: 12.1%
Margin of Safety
₩43,142.46
+128.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=57523.28, 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.