DY POWER Corporation
KOSPI
₩11,280.00
+0.00%
Delayed · cached 15 min
Fair value analysis
210540
DY POWER Corporation
₩11,280.00
Close used for this calculation
₩24,409.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Quality radar
Consensus fair value
₩24,409.11
Below FV▲ +116.4% against the close used
Model range ₩8,022.00 – ₩54,368.27
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₩8,022.00Fair value₩24,409.11Bull₩54,368.27
FairClose
52-week traded range
52W low ₩10,140.0052W high ₩16,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DY POWER Corporation closed at ₩11,280.00, 53.8% below the consensus fair value of ₩24,409.11 drawn from 10 valuation models.
Financial DNA score 74/100 — Strong. P/E of 5.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩22,735.12
+101.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.7%, r=10%, tg=3%, n=10yr
Graham Number
₩38,018.30
+237.0%
√(22.5 × EPS × BVPS)
EPS=2278, BVPS=28200
Graham Formula
₩54,368.27
+382.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4.7%, FD=3.3%
P/E Fair Value
₩45,560.00
+303.9%
EPS × 20x (sector P/E)
EPS=2278, Sector P/E=20x
Peter Lynch (PEG)
₩10,706.60
-5.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2278, g=4.7%
EV/EBITDA
₩34,047.32
+201.8%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=30.43B
Dividend Discount (DDM)
₩8,022.00
-28.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=406.08, r=10%, g=4.7%
Book Value (P/B)
₩17,771.32
+57.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28200, ROE=8%, g=4.7%, r=10%
Reverse DCF
₩11,280.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 4.7%
Margin of Safety
₩30,127.82
+167.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=40170.42, 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.