DUK SAN NEOLUX CO.,LTD

213420 KRX Technology Technology
KOSDAQ
₩30,850.00
-5.37%
Delayed · cached 15 min

Fair value analysis

213420
DUK SAN NEOLUX CO.,LTD
Technology›Technology
₩30,850.00
Close used for this calculation
₩31,355.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability15/25
Returns11/25
Balance Sheet18/25
Efficiency13/25
Growth3/25
Good
Quality radar
57Prof.15/25Ret.11/25Eff.13/25B.Sht18/25Growth3/25

Consensus fair value

₩31,355.39
Near FV
▲ +1.6% against the close used
Model range ₩7,794.00 – ₩45,320.67
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₩7,794.00Fair value₩31,355.39Bull₩45,320.67
FairClose
52-week traded range
52W low ₩25,900.0052W high ₩55,800.00

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

Valuation summary

Trading close to the consensus fair value

DUK SAN NEOLUX CO.,LTD closed at ₩30,850.00, 1.6% below the consensus fair value of ₩31,355.39 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 14.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩28,225.23
-8.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.6%, r=10%, tg=3%, n=10yr
Graham Number
₩29,908.40
-3.1%
√(22.5 × EPS × BVPS)
EPS=2165, BVPS=18363.1 · outside Graham range (P/E 14.3, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₩45,320.67
+46.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=3.6%, FD=3.3%
P/E Fair Value
₩43,300.00
+40.4%
EPS × 20x (sector P/E)
EPS=2165, Sector P/E=20x
Peter Lynch (PEG)
₩7,794.00
-74.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2165, g=3.6%
EV/EBITDA
₩28,759.53
-6.8%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=60.74B
Book Value (P/B)
₩23,441.64
-24.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18363.1, ROE=11.8%, g=3.6%, r=10%
Reverse DCF
₩30,850.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 3.6%
Margin of Safety
₩27,516.43
-10.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=36688.58, 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.