D&D Platform REIT Co., Ltd.

377190 KRX Real Estate Real Estate
KOSPI
₩2,205.00
+0.68%
Delayed · cached 15 min

Fair value analysis

377190
D&D Platform REIT Co., Ltd.
Real Estate›Real Estate
₩2,205.00
Close used for this calculation
₩816.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
21/100
Profitability9/25
Returns1/25
Balance Sheet4/25
Efficiency7/25
Growth6/25
Weak
Quality radar
21Prof.9/25Ret.1/25Eff.7/25B.Sht4/25Growth6/25

Consensus fair value

₩816.10
Above FV
▼ -63.0% against the close used
Model range ₩132.53 – ₩2,611.51
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₩132.53Fair value₩816.10Bull₩2,611.51
FairClose
52-week traded range
52W low ₩1,946.0052W high ₩3,750.00

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

Valuation summary

Trading above the consensus fair value

D&D Platform REIT Co., Ltd. closed at ₩2,205.00, 170.2% above the consensus fair value of ₩816.10 drawn from 9 valuation models.

Financial DNA score 21/100 — Weak. P/E of 76.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩446.18
-79.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.6%, r=10%, tg=3%, n=10yr
Graham Number
₩1,647.62
-25.3%
√(22.5 × EPS × BVPS)
EPS=29, BVPS=4160.38 · outside Graham range (P/E 76, P/B 0.5) — asset-light, treat as a rough floor
Graham Formula
₩682.08
-69.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4.6%, FD=3.3%
P/E Fair Value
₩580.00
-73.7%
EPS × 20x (sector P/E)
EPS=29, Sector P/E=20x
Peter Lynch (PEG)
₩132.53
-94.0%
EPS × Growth% (PEG = 1 is fair)
EPS=29, g=4.6%
Dividend Discount (DDM)
₩2,611.51
+18.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=135.61, r=10%, g=4.6%
Book Value (P/B)
₩416.04
-81.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4160.38, ROE=1%, g=4.6%, r=10%
Reverse DCF
₩2,205.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 25.3% | Historical: 4.6%
Margin of Safety
₩629.23
-71.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=838.97, 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.