DRGEM CORPORATION

263690 KRX Technology Technology
KOSDAQ
₩4,920.00
-0.61%
Delayed · cached 15 min

Fair value analysis

263690
DRGEM CORPORATION
Technology›Technology
₩4,920.00
Close used for this calculation
₩10,111.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability11/25
Returns13/25
Balance Sheet21/25
Efficiency25/25
Growth14/25
Strong
Quality radar
70Prof.11/25Ret.13/25Eff.25/25B.Sht21/25Growth14/25

Consensus fair value

₩10,111.91
Below FV
▲ +105.5% against the close used
Model range ₩2,264.08 – ₩13,086.88
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₩2,264.08Fair value₩10,111.91Bull₩13,086.88
FairClose
52-week traded range
52W low ₩4,750.0052W high ₩6,140.00

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

Valuation summary

Trading below the consensus fair value

DRGEM CORPORATION closed at ₩4,920.00, 51.3% below the consensus fair value of ₩10,111.91 drawn from 10 valuation models.

Financial DNA score 70/100 — Strong. P/E of 7.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩12,689.71
+157.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.6%, r=10%, tg=3%, n=10yr
Graham Number
₩10,895.70
+121.5%
√(22.5 × EPS × BVPS)
EPS=622, BVPS=8482.76
Graham Formula
₩13,086.88
+166.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=3.6%, FD=3.3%
P/E Fair Value
₩12,440.00
+152.8%
EPS × 20x (sector P/E)
EPS=622, Sector P/E=20x
Peter Lynch (PEG)
₩2,264.08
-54.0%
EPS × Growth% (PEG = 1 is fair)
EPS=622, g=3.6%
EV/EBITDA
₩9,787.72
+98.9%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=9.03B
Dividend Discount (DDM)
₩2,605.67
-47.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=159.9, r=10%, g=3.6%
Book Value (P/B)
₩4,961.61
+0.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8482.76, ROE=7.4%, g=3.6%, r=10%
Reverse DCF
₩4,920.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.6% | Historical: 3.6%
Margin of Safety
₩9,208.55
+87.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12278.07, 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.