Dae Myoung Energy Co. Ltd.
KOSDAQ
₩13,340.00
+0.15%
Delayed · cached 15 min
Fair value analysis
389260
Dae Myoung Energy Co. Ltd.
₩13,340.00
Close used for this calculation
₩14,124.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Quality radar
Consensus fair value
₩14,124.76
Near FV▲ +5.9% against the close used
Model range ₩824.69 – ₩16,140.00
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₩824.69Fair value₩14,124.76Bull₩16,140.00
FairClose
52-week traded range
52W low ₩11,130.0052W high ₩27,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Dae Myoung Energy Co. Ltd. closed at ₩13,340.00, 5.6% below the consensus fair value of ₩14,124.76 drawn from 7 valuation models.
Financial DNA score 31/100 — Weak. P/E of 16.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩15,125.23
+13.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩12,924.74
-3.1%
√(22.5 × EPS × BVPS)
EPS=807, BVPS=9200 · outside Graham range (P/E 16.5, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
₩16,140.00
+21.0%
EPS × 20x (sector P/E)
EPS=807, Sector P/E=20x
EV/EBITDA
₩824.69
-93.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=16.8B
Book Value (P/B)
₩7,346.86
-44.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9200, ROE=8.6%, g=3%, r=10%
Reverse DCF
₩13,340.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.6% | Historical: 0%
Margin of Safety
₩11,047.49
-17.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14729.99, 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.