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₩2,667.23Fair value₩6,529.85Bull₩10,702.58
FairClose
52-week traded range
52W low ₩2,450.0052W high ₩7,690.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DreamCIS INC. closed at ₩3,300.00, 49.5% below the consensus fair value of ₩6,529.85 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 11.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩10,702.58
+224.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩4,642.64
+40.7%
√(22.5 × EPS × BVPS)
EPS=299, BVPS=3203.88
Graham Formula
₩10,660.35
+223.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=9.1%, FD=3.3%
P/E Fair Value
₩5,980.00
+81.2%
EPS × 20x (sector P/E)
EPS=299, Sector P/E=20x
Peter Lynch (PEG)
₩2,726.88
-17.4%
EPS × Growth% (PEG = 1 is fair)
EPS=299, g=9.1%
EV/EBITDA
₩3,005.24
-8.9%
(EBITDA × 14.6x − Net Debt) ÷ Shares
EBITDA=5.24B
Book Value (P/B)
₩2,667.23
-19.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3203.88, ROE=9.3%, g=6%, r=10%
Reverse DCF
₩3,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 9.1%
Margin of Safety
₩5,997.29
+81.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7996.39, 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.