DoubleUGames Co., Ltd.
KOSPI
₩58,100.00
+3.38%
Delayed · cached 15 min
Fair value analysis
192080
DoubleUGames Co., Ltd.
₩58,100.00
Close used for this calculation
₩130,486.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
81/100
Quality radar
Consensus fair value
₩130,486.21
Below FV▲ +124.6% against the close used
Model range ₩56,466.99 – ₩225,956.64
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₩56,466.99Fair value₩130,486.21Bull₩225,956.64
FairClose
52-week traded range
52W low ₩47,300.0052W high ₩74,600.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DoubleUGames Co., Ltd. closed at ₩58,100.00, 55.5% below the consensus fair value of ₩130,486.21 drawn from 10 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 8.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩168,387.62
+189.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.5%, r=10%, tg=3%, n=10yr
Graham Number
₩96,174.26
+65.5%
√(22.5 × EPS × BVPS)
EPS=6651, BVPS=61808.51
Graham Formula
₩225,956.64
+288.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=8.5%, FD=3.3%
P/E Fair Value
₩133,020.00
+129.0%
EPS × 20x (sector P/E)
EPS=6651, Sector P/E=20x
Peter Lynch (PEG)
₩56,466.99
-2.8%
EPS × Growth% (PEG = 1 is fair)
EPS=6651, g=8.5%
EV/EBITDA
₩122,312.99
+110.5%
(EBITDA × 14.2x − Net Debt) ÷ Shares
EBITDA=232.13B
Dividend Discount (DDM)
₩69,022.80
+18.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1278.2, r=10%, g=8%
Book Value (P/B)
₩78,342.29
+34.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=61808.51, ROE=11.1%, g=6%, r=10%
Reverse DCF
₩58,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.2% | Historical: 8.5%
Margin of Safety
₩116,913.47
+101.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=155884.63, 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.