Dozn Inc.
KOSDAQ
₩3,000.00
-4.00%
Delayed · cached 15 min
Fair value analysis
462860
Dozn Inc.
₩3,000.00
Close used for this calculation
₩2,807.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Quality radar
Consensus fair value
₩2,807.26
Near FV▼ -6.4% against the close used
Model range ₩1,759.48 – ₩3,460.00
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₩1,759.48Fair value₩2,807.26Bull₩3,460.00
FairClose
52-week traded range
52W low ₩1,652.0052W high ₩5,410.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Dozn Inc. closed at ₩3,000.00, 6.9% above the consensus fair value of ₩2,807.26 drawn from 7 valuation models.
Financial DNA score 42/100 — Average. P/E of 17.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,242.46
+8.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,992.97
-33.6%
√(22.5 × EPS × BVPS)
EPS=173, BVPS=1020.41 · outside Graham range (P/E 17.3, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
₩3,460.00
+15.3%
EPS × 20x (sector P/E)
EPS=173, Sector P/E=20x
EV/EBITDA
₩2,195.31
-26.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=13.63B
Book Value (P/B)
₩1,759.48
-41.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1020.41, ROE=15.1%, g=3%, r=10%
Reverse DCF
₩3,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.2% | Historical: 0%
Margin of Safety
₩2,173.86
-27.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2898.48, 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.