PlayD Co., Ltd.

237820 KRX Industrials Industrials
KOSDAQ
₩2,290.00
+1.10%
Delayed · cached 15 min

Fair value analysis

237820
PlayD Co., Ltd.
IndustrialsIndustrials
₩2,290.00
Close used for this calculation
₩7,074.00Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability8/25
Returns15/25
Balance Sheet15/25
Efficiency25/25
Growth13/25
Good
Quality radar
63Prof.8/25Ret.15/25Eff.25/25B.Sht15/25Growth13/25

Consensus fair value

₩7,074.00
Below FV
▲ +208.9% against the close used
Model range ₩1,197.10 – ₩9,160.00
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₩1,197.10Fair value₩7,074.00Bull₩9,160.00
FairClose
52-week traded range
52W low ₩2,175.0052W high ₩5,360.00

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

Valuation summary

Trading below the consensus fair value

PlayD Co., Ltd. closed at ₩2,290.00, 67.6% below the consensus fair value of ₩7,074.00 drawn from 8 valuation models.

Financial DNA score 63/100 — Good. 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
₩8,584.08
+274.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩8,587.50
+275.0%
√(22.5 × EPS × BVPS)
EPS=458, BVPS=7156.25
P/E Fair Value
₩9,160.00
+300.0%
EPS × 20x (sector P/E)
EPS=458, Sector P/E=20x
EV/EBITDA
₩5,093.96
+122.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.53B
Dividend Discount (DDM)
₩1,197.10
-47.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=93.89, r=10%, g=2%
Book Value (P/B)
₩3,537.23
+54.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7156.25, ROE=6.5%, g=3%, r=10%
Reverse DCF
₩2,290.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩6,582.90
+187.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8777.19, 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.