DERKWOO ELECTRONICS CO.,LTD.

263600 KRX Technology Technology
KOSDAQ
₩3,580.00
-0.83%
Delayed · cached 15 min

Fair value analysis

263600
DERKWOO ELECTRONICS CO.,LTD.
TechnologyTechnology
₩3,580.00
Close used for this calculation
₩6,857.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability8/25
Returns5/25
Balance Sheet1/25
Efficiency23/25
Growth14/25
Average
Quality radar
37Prof.8/25Ret.5/25Eff.23/25B.Sht1/25Growth14/25

Consensus fair value

₩6,857.01
Below FV
▲ +91.5% against the close used
Model range ₩894.64 – ₩8,680.00
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₩894.64Fair value₩6,857.01Bull₩8,680.00
FairClose
52-week traded range
52W low ₩2,895.0052W high ₩6,460.00

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

Valuation summary

Trading below the consensus fair value

DERKWOO ELECTRONICS CO.,LTD. closed at ₩3,580.00, 47.8% below the consensus fair value of ₩6,857.01 drawn from 9 valuation models.

Financial DNA score 37/100 — Average. P/E of 8.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩8,134.26
+127.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩8,046.01
+124.7%
√(22.5 × EPS × BVPS)
EPS=434, BVPS=6629.63
Graham Formula
₩4,918.67
+37.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩8,680.00
+142.5%
EPS × 20x (sector P/E)
EPS=434, Sector P/E=20x
Peter Lynch (PEG)
₩2,430.40
-32.1%
EPS × Growth% (PEG = 1 is fair)
EPS=434, g=5.6%
Dividend Discount (DDM)
₩894.64
-75.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.17, r=10%, g=2%
Book Value (P/B)
₩3,352.70
-6.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6629.63, ROE=6.5%, g=3%, r=10%
Reverse DCF
₩3,580.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5% | Historical: -5.6%
Margin of Safety
₩5,583.55
+56.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7444.74, 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.