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₩4,561.67Fair value₩16,208.88Bull₩23,240.06
FairClose
52-week traded range
52W low ₩6,010.0052W high ₩7,610.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
D&C MEDIA CO.,LTD. closed at ₩7,130.00, 56.0% below the consensus fair value of ₩16,208.88 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 11.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩23,240.06
+225.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.7%, r=10%, tg=3%, n=10yr
Graham Number
₩10,523.55
+47.6%
√(22.5 × EPS × BVPS)
EPS=642, BVPS=7666.67
Graham Formula
₩22,084.80
+209.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=8.7%, FD=3.3%
P/E Fair Value
₩12,840.00
+80.1%
EPS × 20x (sector P/E)
EPS=642, Sector P/E=20x
Peter Lynch (PEG)
₩5,553.30
-22.1%
EPS × Growth% (PEG = 1 is fair)
EPS=642, g=8.7%
EV/EBITDA
₩19,852.22
+178.4%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=17.34B
Book Value (P/B)
₩4,561.67
-36.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7666.67, ROE=8.4%, g=6%, r=10%
Reverse DCF
₩7,130.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 8.7%
Margin of Safety
₩12,879.08
+80.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=17172.1, 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.