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₩1,697.05Fair value₩7,112.64Bull₩36,730.67
FairClose
52-week traded range
52W low ₩2,690.0052W high ₩4,130.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DK&D CO.,LTD closed at ₩3,130.00, 56.0% below the consensus fair value of ₩7,112.64 drawn from 10 valuation models.
Financial DNA score 83/100 — Exceptional. P/E of 5.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,697.05
-45.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,451.69
+170.0%
√(22.5 × EPS × BVPS)
EPS=568, BVPS=5589.29
Graham Formula
₩36,730.67
+1,073.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩11,360.00
+262.9%
EPS × 20x (sector P/E)
EPS=568, Sector P/E=20x
Peter Lynch (PEG)
₩11,626.96
+271.5%
EPS × Growth% (PEG = 1 is fair)
EPS=568, g=20.5%
EV/EBITDA
₩17,035.24
+444.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=14.69B
Dividend Discount (DDM)
₩5,408.64
+72.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.16, r=10%, g=8%
Book Value (P/B)
₩5,952.59
+90.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5589.29, ROE=10.3%, g=6%, r=10%
Reverse DCF
₩3,130.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 20.5%
Margin of Safety
₩10,919.89
+248.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14559.85, 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.