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₩456.72Fair value₩8,170.10Bull₩33,460.53
FairClose
52-week traded range
52W low ₩3,670.0052W high ₩4,790.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DSR CORP closed at ₩4,415.00, 46.0% below the consensus fair value of ₩8,170.10 drawn from 10 valuation models.
Financial DNA score 65/100 — Strong. P/E of 4.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,669.09
-39.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩17,896.31
+305.4%
√(22.5 × EPS × BVPS)
EPS=935, BVPS=15224.14
Graham Formula
₩33,460.53
+657.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=9.2%, FD=3.3%
P/E Fair Value
₩18,700.00
+323.6%
EPS × 20x (sector P/E)
EPS=935, Sector P/E=20x
Peter Lynch (PEG)
₩8,573.95
+94.2%
EPS × Growth% (PEG = 1 is fair)
EPS=935, g=9.2%
EV/EBITDA
₩11,693.17
+164.9%
(EBITDA × 14.6x − Net Debt) ÷ Shares
EBITDA=19.29B
Dividend Discount (DDM)
₩15,496.65
+251.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=286.98, r=10%, g=8%
Book Value (P/B)
₩456.72
-89.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15224.14, ROE=6.1%, g=6%, r=10%
Reverse DCF
₩4,415.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 9.2%
Margin of Safety
₩13,636.11
+208.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18181.48, 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.