DAIHAN SCIENTIFIC CO., Ltd

131220 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩3,665.00
-0.14%
Delayed · cached 15 min

Fair value analysis

131220
DAIHAN SCIENTIFIC CO., Ltd
Consumer DiscretionaryConsumer Discretionary
₩3,665.00
Close used for this calculation
₩8,798.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability17/25
Returns13/25
Balance Sheet23/25
Efficiency23/25
Growth20/25
Strong
Quality radar
76Prof.17/25Ret.13/25Eff.23/25B.Sht23/25Growth20/25

Consensus fair value

₩8,798.25
Below FV
▲ +140.1% against the close used
Model range ₩1,952.66 – ₩25,964.96
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₩1,952.66Fair value₩8,798.25Bull₩25,964.96
FairClose
52-week traded range
52W low ₩3,250.0052W high ₩3,960.00

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

Valuation summary

Trading below the consensus fair value

DAIHAN SCIENTIFIC CO., Ltd closed at ₩3,665.00, 58.3% below the consensus fair value of ₩8,798.25 drawn from 10 valuation models.

Financial DNA score 76/100 — Strong. P/E of 7.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩10,181.20
+177.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,038.54
+119.3%
√(22.5 × EPS × BVPS)
EPS=478, BVPS=6008.2
Graham Formula
₩25,964.96
+608.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=16.1%, FD=3.3%
P/E Fair Value
₩9,560.00
+160.8%
EPS × 20x (sector P/E)
EPS=478, Sector P/E=20x
Peter Lynch (PEG)
₩7,705.36
+110.2%
EPS × Growth% (PEG = 1 is fair)
EPS=478, g=16.1%
EV/EBITDA
₩9,939.91
+171.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.53B
Dividend Discount (DDM)
₩5,165.45
+40.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=95.66, r=10%, g=8%
Book Value (P/B)
₩1,952.66
-46.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6008.2, ROE=7.3%, g=6%, r=10%
Reverse DCF
₩3,665.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.1% | Historical: 16.1%
Margin of Safety
₩10,077.13
+175.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13436.18, 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.