DAEMO Engineering Co., Ltd.

317850 KRX Industrials Industrials
KOSDAQ
₩6,180.00
-0.32%
Delayed · cached 15 min

Fair value analysis

317850
DAEMO Engineering Co., Ltd.
Industrials›Industrials
₩6,180.00
Close used for this calculation
₩5,053.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability17/25
Returns2/25
Balance Sheet11/25
Efficiency10/25
Growth12/25
Average
Quality radar
40Prof.17/25Ret.2/25Eff.10/25B.Sht11/25Growth12/25

Consensus fair value

₩5,053.10
Above FV
▼ -18.2% against the close used
Model range ₩2,269.85 – ₩14,679.33
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₩2,269.85Fair value₩5,053.10Bull₩14,679.33
FairClose
52-week traded range
52W low ₩4,880.0052W high ₩10,300.00

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

Valuation summary

Trading above the consensus fair value

DAEMO Engineering Co., Ltd. closed at ₩6,180.00, 22.3% above the consensus fair value of ₩5,053.10 drawn from 9 valuation models.

Financial DNA score 40/100 — Average. P/E of 27.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩4,505.73
-27.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩5,431.33
-12.1%
√(22.5 × EPS × BVPS)
EPS=227, BVPS=5775.7 · outside Graham range (P/E 27.2, P/B 1.1) — asset-light, treat as a rough floor
Graham Formula
₩14,679.33
+137.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩4,540.00
-26.5%
EPS × 20x (sector P/E)
EPS=227, Sector P/E=20x
Peter Lynch (PEG)
₩6,810.00
+10.2%
EPS × Growth% (PEG = 1 is fair)
EPS=227, g=30%
EV/EBITDA
₩2,890.48
-53.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.91B
Book Value (P/B)
₩2,269.85
-63.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5775.7, ROE=3.9%, g=6%, r=10%
Reverse DCF
₩6,180.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.3% | Historical: 41.6%
Margin of Safety
₩5,466.82
-11.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7289.1, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.