Devsisters corporation

194480 KRX Technology Technology
KOSDAQ
₩15,120.00
-1.82%
Delayed · cached 15 min

Fair value analysis

194480
Devsisters corporation
TechnologyTechnology
₩15,120.00
Close used for this calculation
₩11,649.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability14/25
Returns5/25
Balance Sheet18/25
Efficiency18/25
Growth17/25
Good
Quality radar
55Prof.14/25Ret.5/25Eff.18/25B.Sht18/25Growth17/25

Consensus fair value

₩11,649.25
Above FV
▼ -23.0% against the close used
Model range ₩6,381.02 – ₩28,590.00
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₩6,381.02Fair value₩11,649.25Bull₩28,590.00
FairClose
52-week traded range
52W low ₩13,150.0052W high ₩56,400.00

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

Valuation summary

Trading above the consensus fair value

Devsisters corporation closed at ₩15,120.00, 29.8% above the consensus fair value of ₩11,649.25 drawn from 10 valuation models.

Financial DNA score 55/100 — Good. P/E of 15.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩8,121.29
-46.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩18,005.85
+19.1%
√(22.5 × EPS × BVPS)
EPS=953, BVPS=15120
Graham Formula
₩10,800.67
-28.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩19,060.00
+26.1%
EPS × 20x (sector P/E)
EPS=953, Sector P/E=20x
Peter Lynch (PEG)
₩28,590.00
+89.1%
EPS × Growth% (PEG = 1 is fair)
EPS=953, g=30%
EV/EBITDA
₩9,083.47
-39.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.3B
Dividend Discount (DDM)
₩6,381.02
-57.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=500.47, r=10%, g=2%
Book Value (P/B)
₩7,149.60
-52.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15120, ROE=6.3%, g=3%, r=10%
Reverse DCF
₩15,120.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: -35%
Margin of Safety
₩10,497.71
-30.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13996.95, 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.