DONG AH TIRE & RUBBER CO.,LTD

282690 KRX Materials Materials
KRX

Fair value analysis

282690
DONG AH TIRE & RUBBER CO.,LTD
Materials›Materials
₩13,500.00
Close used for this calculation
₩13,563.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability16/25
Returns3/25
Balance Sheet23/25
Efficiency18/25
Growth19/25
Good
Quality radar
60Prof.16/25Ret.3/25Eff.18/25B.Sht23/25Growth19/25

Consensus fair value

₩13,563.45
Near FV
▲ +0.5% against the close used
Model range ₩7,059.37 – ₩21,151.80
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₩7,059.37Fair value₩13,563.45Bull₩21,151.80
FairClose
52-week traded range
52W low ₩11,580.0052W high ₩13,740.00

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

Valuation summary

Trading close to the consensus fair value

DONG AH TIRE & RUBBER CO.,LTD closed at ₩13,500.00, 0.5% below the consensus fair value of ₩13,563.45 drawn from 10 valuation models.

Financial DNA score 60/100 — Good. P/E of 19.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩18,292.10
+35.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩21,151.80
+56.7%
√(22.5 × EPS × BVPS)
EPS=707, BVPS=28125
Graham Formula
₩8,012.67
-40.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩14,140.00
+4.7%
EPS × 20x (sector P/E)
EPS=707, Sector P/E=20x
Peter Lynch (PEG)
₩14,726.81
+9.1%
EPS × Growth% (PEG = 1 is fair)
EPS=707, g=20.8%
EV/EBITDA
₩7,693.15
-43.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=12.45B
Dividend Discount (DDM)
₩13,787.21
+2.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1081.35, r=10%, g=2%
Book Value (P/B)
₩7,059.37
-47.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28125, ROE=2.5%, g=3%, r=10%
Reverse DCF
₩13,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: -20.8%
Margin of Safety
₩11,549.36
-14.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15399.14, 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.