DEVICE CO.,Ltd
KOSDAQ
₩10,000.00
-3.10%
Delayed · cached 15 min
Fair value analysis
187870
DEVICE CO.,Ltd
₩10,000.00
Close used for this calculation
₩18,083.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Quality radar
Consensus fair value
₩18,083.59
Below FV▲ +80.8% against the close used
Model range ₩5,243.81 – ₩51,000.00
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₩5,243.81Fair value₩18,083.59Bull₩51,000.00
FairClose
52-week traded range
52W low ₩5,740.0052W high ₩28,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DEVICE CO.,Ltd closed at ₩10,000.00, 44.7% below the consensus fair value of ₩18,083.59 drawn from 10 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 3.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,243.81
-47.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩36,960.40
+269.6%
√(22.5 × EPS × BVPS)
EPS=2550, BVPS=23809.52
Graham Formula
₩28,900.00
+189.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩51,000.00
+410.0%
EPS × 20x (sector P/E)
EPS=2550, Sector P/E=20x
Peter Lynch (PEG)
₩36,592.50
+265.9%
EPS × Growth% (PEG = 1 is fair)
EPS=2550, g=14.4%
EV/EBITDA
₩26,779.75
+167.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=19.92B
Dividend Discount (DDM)
₩5,737.50
-42.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=450, r=10%, g=2%
Book Value (P/B)
₩25,544.22
+155.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23809.52, ROE=10.5%, g=3%, r=10%
Reverse DCF
₩10,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -14.4%
Margin of Safety
₩22,894.54
+128.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=30526.05, 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.