DONGIL METAL CO., LTD.

109860 KRX Metals Metals
KOSDAQ
₩7,560.00
+0.53%
Delayed · cached 15 min

Fair value analysis

109860
DONGIL METAL CO., LTD.
MetalsMetals
₩7,560.00
Close used for this calculation
₩7,815.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability14/25
Returns3/25
Balance Sheet23/25
Efficiency20/25
Growth16/25
Good
Quality radar
60Prof.14/25Ret.3/25Eff.20/25B.Sht23/25Growth16/25

Consensus fair value

₩7,815.04
Near FV
▲ +3.4% against the close used
Model range ₩451.41 – ₩15,724.74
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₩451.41Fair value₩7,815.04Bull₩15,724.74
FairClose
52-week traded range
52W low ₩7,130.0052W high ₩7,870.00

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

Valuation summary

Trading close to the consensus fair value

DONGIL METAL CO., LTD. closed at ₩7,560.00, 3.3% below the consensus fair value of ₩7,815.04 drawn from 10 valuation models.

Financial DNA score 60/100 — Good. P/E of 12.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩3,660.78
-51.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩15,724.74
+108.0%
√(22.5 × EPS × BVPS)
EPS=596, BVPS=18439.02
Graham Formula
₩6,754.67
-10.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩11,920.00
+57.7%
EPS × 20x (sector P/E)
EPS=596, Sector P/E=20x
Peter Lynch (PEG)
₩10,263.12
+35.8%
EPS × Growth% (PEG = 1 is fair)
EPS=596, g=17.2%
EV/EBITDA
₩451.41
-94.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.43B
Dividend Discount (DDM)
₩3,894.16
-48.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=305.42, r=10%, g=2%
Book Value (P/B)
₩632.20
-91.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18439.02, ROE=3.2%, g=3%, r=10%
Reverse DCF
₩7,560.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1% | Historical: -17.2%
Margin of Safety
₩7,136.29
-5.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9515.05, 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.