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₩1,041.84Fair value₩3,346.09Bull₩5,847.43
FairClose
52-week traded range
52W low ₩1,915.0052W high ₩3,375.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Dt&C Co., Ltd. closed at ₩1,993.00, 40.4% below the consensus fair value of ₩3,346.09 drawn from 7 valuation models.
Financial DNA score 32/100 — Weak. P/E of 10.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,429.88
+72.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,847.43
+193.4%
√(22.5 × EPS × BVPS)
EPS=183, BVPS=8304.17
P/E Fair Value
₩3,660.00
+83.6%
EPS × 20x (sector P/E)
EPS=183, Sector P/E=20x
Dividend Discount (DDM)
₩1,041.84
-47.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=81.71, r=10%, g=2%
Book Value (P/B)
₩1,826.92
-8.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8304.17, ROE=2.2%, g=3%, r=10%
Reverse DCF
₩1,993.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.1% | Historical: 0%
Margin of Safety
₩3,234.33
+62.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4312.44, 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.