DL E&C CO.,LTD.

375500 KRX Construction Construction
KOSPI
₩85,800.00
+2.26%
Delayed · cached 15 min

Fair value analysis

375500
DL E&C CO.,LTD.
Construction›Construction
₩85,800.00
Close used for this calculation
₩127,945.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability12/25
Returns11/25
Balance Sheet13/25
Efficiency23/25
Growth17/25
Good
Quality radar
59Prof.12/25Ret.11/25Eff.23/25B.Sht13/25Growth17/25

Consensus fair value

₩127,945.53
Below FV
▲ +49.1% against the close used
Model range ₩19,253.52 – ₩174,920.00
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₩19,253.52Fair value₩127,945.53Bull₩174,920.00
FairClose
52-week traded range
52W low ₩38,700.0052W high ₩102,500.00

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

Valuation summary

Trading below the consensus fair value

DL E&C CO.,LTD. closed at ₩85,800.00, 32.9% below the consensus fair value of ₩127,945.53 drawn from 10 valuation models.

Financial DNA score 59/100 — Good. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩163,922.21
+91.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩166,369.89
+93.9%
√(22.5 × EPS × BVPS)
EPS=8746, BVPS=140655.74
Graham Formula
₩99,121.33
+15.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩174,920.00
+103.9%
EPS × 20x (sector P/E)
EPS=8746, Sector P/E=20x
Peter Lynch (PEG)
₩110,636.90
+28.9%
EPS × Growth% (PEG = 1 is fair)
EPS=8746, g=12.7%
EV/EBITDA
₩68,654.62
-20.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=386.95B
Dividend Discount (DDM)
₩19,253.52
-77.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1510.08, r=10%, g=2%
Book Value (P/B)
₩81,580.33
-4.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=140655.74, ROE=7.1%, g=3%, r=10%
Reverse DCF
₩85,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: -12.7%
Margin of Safety
₩113,312.52
+32.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=151083.36, 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.