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₩7,422.77Fair value₩17,857.50Bull₩27,568.33
FairClose
52-week traded range
52W low ₩17,580.0052W high ₩48,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
DEAR U Co.,Ltd. closed at ₩17,850.00, 0.0% below the consensus fair value of ₩17,857.50 drawn from 7 valuation models.
Financial DNA score 48/100 — Average. P/E of 22.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩27,568.33
+54.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩12,493.08
-30.0%
√(22.5 × EPS × BVPS)
EPS=785, BVPS=8836.63 · outside Graham range (P/E 22.7, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
₩15,700.00
-12.0%
EPS × 20x (sector P/E)
EPS=785, Sector P/E=20x
EV/EBITDA
₩13,227.18
-25.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=31.39B
Book Value (P/B)
₩7,422.77
-58.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8836.63, ROE=8.9%, g=3%, r=10%
Reverse DCF
₩17,850.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: 0%
Margin of Safety
₩13,940.35
-21.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18587.14, 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.