D I Corp (003160) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of D I Corp stock KRW 4,172, price KRW 24,800, that is 83.2% below the price, quality 63 out of 100. Rating: strongly overvalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range 3,787 KRW – 43,500 KRW · fair‑value band 3,335 KRW – 5,424 KRW · the 24,800 KRW price screens above the 4,172 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow D I in your weekly email
Every Wednesday you see whether D I is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
D.I Corporation manufactures and supplies semiconductor inspection equipment in South Korea and internationally. It offers burn-in systems and testers, burn-in boards, and multi flexible testers for various devices. The company was founded in 1955 and is headquartered in Seoul, South Korea.
Stock analysis
D I Corp (003160) currently trades at 24,800 KRW, while our model-based Fair Value estimate is 4,172 KRW, 83% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 6,410 KRW per share, and 0 of the 25 models we run sit above the 24,800 KRW price.
Bear case: the Earnings-Based group reads lowest at 3,154 KRW, and 25 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 3,335 KRW (bear) to 5,424 KRW (bull), the price of 24,800 KRW sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 63/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
D I Corp reported revenue of 432B KRW in FY2025 versus 227B KRW in FY2021, a compound +17.5%/yr. Reported net income was 5.1B KRW in FY2025, compounding −24.1%/yr from FY2021.
Key figures
Market cap 658B KRW (≈ $486M) Small · P/E ratio 35.5 · P/S ratio 2.10 · EPS (TTM) 1,065 KRW · Dividend yield 1.0% · Net margin 6.1% · Return on equity 21.1% · Return on assets (EBIT) 5.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 54 out of 100 (medium confidence).
What moves the price
The share trades about 43% below its 52-week high and 51% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at −83%, 003160 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (361.97 KRW to 11,749 KRW). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear3,335 KRWFair Value 4,172 KRWBull5,424 KRW
Price 24,800 KRW · Downside -83.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (698.61 KRW per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+102.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+23.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+21.7%
Start year 2020 (pandemic). Over 10 years: +15.1% a year
Revenue growth 25 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−23.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−24.1%
Dividend (yield on the price)1.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−1.4% vs 18.8%, slowing
Profit margin 2019 to 2024 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−6% → 2%
2025 sits 61% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+38.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+24.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +35.5% a year for the price and +22.3% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Semiconductor Equipment & Materials · 235 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "D I Corp Fair Value". https://www.fairvalue-calculator.com/stock/003160
Frequently asked questions
Is D I Corp (003160) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 4,172 KRW versus a price of 24,800 KRW, about 83% lower (overvalued).
What is the fair value of 003160?
Our model-based fair value for D I Corp is 4,172 KRW (as of Nov 7, 2026), built from audited fundamentals. The current price: 24,800 KRW.
What is the quality score of 003160?
D I Corp has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for D I Corp (003160)?
Our model-based price target is the fair value of 4,172 KRW (as of Nov 7, 2026) from 25 valuation models. Cautious scenario 3,335 KRW, optimistic scenario 5,424 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the D I Corp stock forecast for 2026?
Our models put fair value at 4,172 KRW, about 83% lower versus a price of 24,800 KRW (overvalued). Cautious scenario 3,335 KRW, optimistic scenario 5,424 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of D I Corp (003160)?
D I Corp reported trailing-twelve-month revenue of about 477B KRW (latest available figure, as of Nov 7, 2026).
Does D I Corp pay a dividend?
D I Corp currently shows a dividend yield of 1.01% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of D I Corp (003160) and when is the ex-dividend date?
D I Corp pays a dividend of 250.00 KRW per share a year, a dividend yield of 1.0%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since 2014. The payout ratio is 23.5% of earnings. Free cash flow covers the dividend 1.88 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into D I Corp (003160)?
For today's price to be fair in a discounted-cash-flow model, D I Corp would have to grow free cash flow by +38.3 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +21.7 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 003160 use?
Our models discount D I Corp at 13.5 %: a base by market capitalisation (small), damped by beta 1.65, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For D I Corp that is +38.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has D I Corp (003160) delivered so far?
Over the past 5 years revenue at D I Corp grew +21.7 % a year. The price currently implies free-cash-flow growth of +38.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of D I Corp (003160) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into D I Corp (+38.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of D I Corp (003160)?
The free-cash-flow yield on the price is 1.99 %: that much free cash flow D I Corp produces per unit of market value. When it exceeds the discount rate of our models (13.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of D I Corp (003160)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For D I Corp it is 4,172 KRW per share (as of Nov 7, 2026), against a price of 24,800 KRW. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is D I Corp stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 003160 trades above its calculated fair value: price 24,800 KRW, fair value 4,172 KRW, a gap of about −83% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 003160?
No. The price is what the market pays today (24,800 KRW); the fair value is what the company's own numbers justify (4,172 KRW). For D I Corp the two are 20,628 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is D I Corp worth?
The market values D I Corp at about 658B KRW (market capitalisation, as of Nov 7, 2026). Per share that is 24,800 KRW; our models calculate a fair value of 4,172 KRW per share.
What do the bullish and bearish scenarios say about 003160?
Our models span a range for D I Corp: cautious scenario 3,335 KRW, base 4,172 KRW, optimistic 5,424 KRW per share (as of Nov 7, 2026, price 24,800 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 003160?
D I Corp trades at a price-to-earnings ratio of 35.5 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 4,172 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 37.2. Other multiples: P/B 4.0, P/S 1.4, EV/EBITDA 7.6.
How solid is the balance sheet of D I Corp (003160)?
Balance-sheet figures for D I Corp (as of Nov 7, 2026): return on equity 21.1%, debt of 0.33 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 003160 from its 52-week high?
D I Corp trades at 24,800 KRW, about 43% below its 52-week high of 43,500 KRW and 51% above the low of 16,470 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 4,172 KRW is for.
Which stocks are comparable to D I Corp?
From the same area (Technology) we also value ASML Holding, Applied Materials, Inc, Lam Research Corporation, KLA Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is D I Corp stock attractive at the current price?
The data as of Nov 7, 2026: price 24,800 KRW, calculated fair value 4,172 KRW (−83%), Quality Score 63/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 003160 calculated?
We run D I Corp through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 4,172 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. D I Corp itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of D I Corp (003160)?
The closing price on Nov 6, 2026 was 24,800 KRW. Our model-based fair value is 4,172 KRW, about 83% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with D I Corp right now?
The price sits above even our optimistic bull case (5,424 KRW). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of D I Corp
How large is the market capitalisation of D I Corp (003160)?
The market capitalisation of D I Corp is 658B KRW (≈ $486M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of D I Corp (003160)?
The price-to-sales ratio of D I Corp is 2.10 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of D I Corp (003160)?
Earnings per share at D I Corp are 1,065 KRW (price ÷ EPS = P/E 35.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of D I Corp (003160)?
The dividend yield of D I Corp is 1.0% (payout 23.5%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of D I Corp (003160)?
The net margin of D I Corp is 6.1% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of D I Corp (003160)?
The return on equity (ROE) of D I Corp is 21.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of D I Corp (003160)?
On an EBIT basis the return on assets of D I Corp is 5.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of D I Corp (003160)?
The operating margin of D I Corp is 23.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at D I Corp (003160)?
Revenue at D I Corp is growing +41.4% versus a year earlier (3y avg +23.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at D I Corp (003160)?
Earnings per share at D I Corp are growing +311% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does D I Corp (003160) carry?
The net debt of D I Corp is 25.8B KRW (fiscal year 2025, ≈ 2.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch D I Corp in the live analysis
One click puts D I Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026