Maeil Dairies Co., Ltd.

267980 KRX Consumer Staples Consumer Staples
KOSDAQ
₩34,200.00
+0.59%
Delayed · cached 15 min

Fair value analysis

267980
Maeil Dairies Co., Ltd.
Consumer StaplesConsumer Staples
₩34,200.00
Close used for this calculation
₩75,617.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability6/25
Returns15/25
Balance Sheet18/25
Efficiency25/25
Growth14/25
Good
Quality radar
64Prof.6/25Ret.15/25Eff.25/25B.Sht18/25Growth14/25

Consensus fair value

₩75,617.10
Below FV
▲ +121.1% against the close used
Model range ₩15,828.62 – ₩154,480.00
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₩15,828.62Fair value₩75,617.10Bull₩154,480.00
FairClose
52-week traded range
52W low ₩31,500.0052W high ₩40,800.00

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

Valuation summary

Trading below the consensus fair value

Maeil Dairies Co., Ltd. closed at ₩34,200.00, 54.8% below the consensus fair value of ₩75,617.10 drawn from 10 valuation models.

Financial DNA score 64/100 — Good. P/E of 4.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩87,537.79
+156.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩121,897.68
+256.4%
√(22.5 × EPS × BVPS)
EPS=7724, BVPS=85500
Graham Formula
₩87,538.67
+156.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩154,480.00
+351.7%
EPS × 20x (sector P/E)
EPS=7724, Sector P/E=20x
Peter Lynch (PEG)
₩17,147.28
-49.9%
EPS × Growth% (PEG = 1 is fair)
EPS=7724, g=2.2%
EV/EBITDA
₩54,987.41
+60.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=60.03B
Dividend Discount (DDM)
₩15,828.62
-53.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1241.46, r=10%, g=2%
Book Value (P/B)
₩72,064.29
+110.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=85500, ROE=8.9%, g=3%, r=10%
Reverse DCF
₩34,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -2.2%
Margin of Safety
₩84,647.65
+147.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=112863.53, 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.