d'Alba Global Co., Ltd.

483650 KRX Chemicals Chemicals
KOSPI
₩167,600.00
-5.10%
Delayed · cached 15 min

Fair value analysis

483650
d'Alba Global Co., Ltd.
Chemicals›Chemicals
₩167,600.00
Close used for this calculation
₩101,048.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability10/25
Returns12/25
Balance Sheet23/25
Efficiency11/25
Growth3/25
Good
Quality radar
56Prof.10/25Ret.12/25Eff.11/25B.Sht23/25Growth3/25

Consensus fair value

₩101,048.79
Above FV
▼ -39.7% against the close used
Model range ₩41,242.17 – ₩131,880.00
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₩41,242.17Fair value₩101,048.79Bull₩131,880.00
FairClose
52-week traded range
52W low ₩121,200.0052W high ₩265,000.00

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

Valuation summary

Trading above the consensus fair value

d'Alba Global Co., Ltd. closed at ₩167,600.00, 65.9% above the consensus fair value of ₩101,048.79 drawn from 8 valuation models.

Financial DNA score 56/100 — Good. P/E of 25.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩106,590.65
-36.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩48,756.99
-70.9%
√(22.5 × EPS × BVPS)
EPS=6594, BVPS=16022.94 · outside Graham range (P/E 25.4, P/B 10.5) — asset-light, treat as a rough floor
P/E Fair Value
₩131,880.00
-21.3%
EPS × 20x (sector P/E)
EPS=6594, Sector P/E=20x
EV/EBITDA
₩84,637.50
-49.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=101.47B
Dividend Discount (DDM)
₩41,242.17
-75.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3234.68, r=10%, g=2%
Book Value (P/B)
₩84,257.80
-49.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16022.94, ROE=39.8%, g=3%, r=10%
Reverse DCF
₩167,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.4% | Historical: 0%
Margin of Safety
₩71,806.91
-57.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=95742.55, 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.