Day1 Company Inc.
KOSDAQ
₩2,980.00
-0.50%
Delayed · cached 15 min
Fair value analysis
373160
Day1 Company Inc.
₩2,980.00
Close used for this calculation
₩6,792.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Quality radar
Consensus fair value
₩6,792.69
Below FV▲ +127.9% against the close used
Model range ₩3,335.16 – ₩10,385.02
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₩3,335.16Fair value₩6,792.69Bull₩10,385.02
FairClose
52-week traded range
52W low ₩2,695.0052W high ₩6,510.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Day1 Company Inc. closed at ₩2,980.00, 56.1% below the consensus fair value of ₩6,792.69 drawn from 7 valuation models.
Financial DNA score 54/100 — Good. P/E of 8.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩10,385.02
+248.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,056.42
+69.7%
√(22.5 × EPS × BVPS)
EPS=347, BVPS=3274.73
P/E Fair Value
₩6,940.00
+132.9%
EPS × 20x (sector P/E)
EPS=347, Sector P/E=20x
EV/EBITDA
₩3,335.16
+11.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.57B
Book Value (P/B)
₩3,485.24
+17.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3274.73, ROE=10.5%, g=3%, r=10%
Reverse DCF
₩2,980.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.5% | Historical: 0%
Margin of Safety
₩5,595.36
+87.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7460.48, 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.