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₩310.19Fair value₩3,373.40Bull₩4,629.91
FairClose
52-week traded range
52W low ₩1,156.0052W high ₩1,955.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DYC CO.,LTD. closed at ₩1,560.00, 53.8% below the consensus fair value of ₩3,373.40 drawn from 8 valuation models.
Financial DNA score 49/100 — Average. P/E of 8.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,629.91
+196.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,226.92
+106.9%
√(22.5 × EPS × BVPS)
EPS=178, BVPS=2600
P/E Fair Value
₩3,560.00
+128.2%
EPS × 20x (sector P/E)
EPS=178, Sector P/E=20x
EV/EBITDA
₩310.19
-80.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.12B
Dividend Discount (DDM)
₩318.24
-79.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.96, r=10%, g=2%
Book Value (P/B)
₩1,415.14
-9.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2600, ROE=6.8%, g=3%, r=10%
Reverse DCF
₩1,560.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.2% | Historical: 0%
Margin of Safety
₩2,854.21
+83.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3805.61, 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.