Daewon Sanup Co. Ltd (005710) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Daewon Sanup Co. Ltd stock KRW 18,851, price KRW 10,100, upside +86.6%, quality 66 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 8, 2026.
How to read this chart
60‑month range 4,391 KRW – 18,130 KRW · fair‑value band 12,905 KRW – 25,564 KRW · the 10,100 KRW price screens below the 18,851 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Daewon Sanup Co. in your weekly email
Every Wednesday you see whether Daewon Sanup Co. 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.
Daewon Sanup Co., Ltd manufactures and sells automobile seats in South Korea, China, Russia, and internationally. It provides products under the Grand Carnival, Pride, Forte, Sorrento, and Morning names.
Show moreShow less
The company was formerly known as Daewon Seat Industries Co., Ltd. and changed its name to Daewon Sanup Co., Ltd in March 1990. The company was incorporated in 1968 and is headquartered in Ansan-si, South Korea.
Stock analysis
Daewon Sanup Co. Ltd (005710) currently trades at 10,100 KRW, while our model-based Fair Value estimate is 18,851 KRW, implying the stock looks roughly 46% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 74,304 KRW per share, and 24 of the 26 models we run sit above the 10,100 KRW price.
Bear case: the Dividend Discount group reads lowest at 2,422 KRW, and 2 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 12,905 KRW (bear) to 25,564 KRW (bull), the price of 10,100 KRW sits below 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 66/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Daewon Sanup Co. Ltd reported revenue of 1.1T KRW in FY2025 versus 763B KRW in FY2021, a compound +8.6%/yr. Reported net income was 76.9B KRW in FY2025, compounding +23.8%/yr from FY2021.
Key figures
Market cap 202B KRW (≈ $150M) Micro · P/E ratio 2.9 · P/S ratio 0.20 · EPS (TTM) 3,485 KRW · Dividend yield 2.5% · Net margin 7.0% · Return on equity 11.9% · Return on assets (EBIT) 7.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 44% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 87%, 005710 screens cheaper than that median.
Fair Value models
Bear12,905 KRWFair Value 18,851 KRWBull25,564 KRW
Price 10,100 KRW · Upside +86.6%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (2,774 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.
Best data coverage
FCF DCF41,987 KRW58,456 KRW79,717 KRW81
Growth DCF42,152 KRW56,409 KRW73,681 KRW80
Owner Earnings41,778 KRW58,159 KRW79,306 KRW77
All 26 models by family
DCF Models
FCF DCF41,987 KRW58,456 KRW79,717 KRW81
Owner Earnings41,778 KRW58,159 KRW79,306 KRW77
5Y Revenue Exit36,737 KRW53,996 KRW75,601 KRW73
5Y EBITDA Exit39,363 KRW58,897 KRW81,295 KRW75
5Y P/E Exit51,607 KRW81,748 KRW113,209 KRW71
10Y Revenue Exit37,758 KRW52,845 KRW72,413 KRW67
10Y EBITDA Exit40,017 KRW55,862 KRW76,262 KRW69
10Y P/E Exit46,952 KRW69,934 KRW97,838 KRW64
Earnings-Based
Graham-Dodd26,085 KRW80,866 KRW107,507 KRW65
Lynch FV17,534 KRW25,049 KRW32,564 KRW61
PEG = 1.017,534 KRW25,049 KRW32,564 KRW57
EPV24,483 KRW27,301 KRW29,621 KRW74
Dividend Discount
Gordon GGM1,481 KRW2,580 KRW3,453 KRW68
DDM Multi-Stage1,481 KRW2,264 KRW2,765 KRW67
Multiples
P/E Multiple63,294 KRW84,392 KRW105,490 KRW63
P/S Multiple47,562 KRW63,416 KRW79,270 KRW58
P/B Multiple8,117 KRW10,822 KRW13,528 KRW55
EV/EBIT50,283 KRW66,172 KRW82,062 KRW66
EV/EBITDA42,139 KRW55,314 KRW68,489 KRW67
EV/Revenue34,746 KRW48,517 KRW62,288 KRW54
Asset-Based
NCAV (Graham)13,428 KRW20,345 KRW25,432 KRW54
Growth DCF
Growth DCF42,152 KRW56,409 KRW73,681 KRW80
Rev-Margin DCF36,737 KRW54,357 KRW74,698 KRW73
Economic Profit
Residual Income25,874 KRW29,185 KRW37,419 KRW76
ROIC Compounder24,483 KRW27,301 KRW29,977 KRW72
Growth Earnings
Growth-Adj P/E52,013 KRW74,304 KRW96,596 KRW67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+13.7%
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.
+12.8%
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.
+10.5%
Start year 2020 (pandemic). Over 10 years: +3.2% a year
Revenue growth 19 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.
+5.4%
’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.
+32.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+30.4%
Dividend (yield on the price)2.5%
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.18.6% vs 6.0%, picking up
Profit margin 2020 to 2025 ⓘ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.4% → 7%
2025 sits 104% 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
Little optimism in the price
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).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
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.Auto Parts · 655 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+86.6% · Top 25%
Profitability
Return on equity (12 months)11.9% · Above median
Return on assets10.2% · Top 25%
Net margin (12 months)7.0% · Above median
Operating margin (12 months)5.1% · Below median
Growth and dividend
Revenue growth (quarter YoY)−10.7% · Bottom 25%
Dividend yield (12 months)2.5% · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
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.
Is Daewon Sanup Co. Ltd (005710) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 18,851 KRW versus a price of 10,100 KRW, about +87% upside (undervalued).
What is the fair value of 005710?
Our model-based fair value for Daewon Sanup Co. Ltd is 18,851 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 10,100 KRW.
What is the quality score of 005710?
Daewon Sanup Co. Ltd has a Quality Score of 66/100. 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 Daewon Sanup Co. Ltd (005710)?
Our model-based price target is the fair value of 18,851 KRW (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 12,905 KRW, optimistic scenario 25,564 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Daewon Sanup Co. Ltd stock forecast for 2026?
Our models put fair value at 18,851 KRW, about +87% upside versus a price of 10,100 KRW (undervalued). Cautious scenario 12,905 KRW, optimistic scenario 25,564 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Daewon Sanup Co. Ltd (005710)?
Daewon Sanup Co. Ltd reported trailing-twelve-month revenue of about 1.0T KRW (latest available figure, as of Nov 8, 2026).
Does Daewon Sanup Co. Ltd pay a dividend?
Daewon Sanup Co. Ltd currently shows a dividend yield of 2.48% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Daewon Sanup Co. Ltd (005710) and when is the ex-dividend date?
Daewon Sanup Co. Ltd pays a dividend of 250.00 KRW per share a year, a dividend yield of 2.5%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since 2009. The payout ratio is 7.2% of earnings. Free cash flow covers the dividend 17.66 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 Daewon Sanup Co. Ltd (005710)?
For today's price to be fair in a discounted-cash-flow model, Daewon Sanup Co. Ltd would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.5 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 005710 use?
Our models discount Daewon Sanup Co. Ltd at 11.6 %: a base by market capitalisation (micro), damped by beta 0.48, 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 Daewon Sanup Co. Ltd that is less than minus 40 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Daewon Sanup Co. Ltd (005710) delivered so far?
Over the past 5 years revenue at Daewon Sanup Co. Ltd grew +10.5 % a year. The price currently implies free-cash-flow growth of less than minus 40 % 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 Daewon Sanup Co. Ltd (005710) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Daewon Sanup Co. Ltd (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Daewon Sanup Co. Ltd (005710)?
The free-cash-flow yield on the price is 43.71 %: that much free cash flow Daewon Sanup Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Daewon Sanup Co. Ltd (005710)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Daewon Sanup Co. Ltd it is 18,851 KRW per share (as of Nov 8, 2026), against a price of 10,100 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Daewon Sanup Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 005710 trades below its calculated fair value: price 10,100 KRW, fair value 18,851 KRW, a gap of about +87% (undervalued). 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 005710?
No. The price is what the market pays today (10,100 KRW); the fair value is what the company's own numbers justify (18,851 KRW). For Daewon Sanup Co. Ltd the two are 8,751 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Daewon Sanup Co. Ltd worth?
The market values Daewon Sanup Co. Ltd at about 202B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 10,100 KRW; our models calculate a fair value of 18,851 KRW per share.
What do the bullish and bearish scenarios say about 005710?
Our models span a range for Daewon Sanup Co. Ltd: cautious scenario 12,905 KRW, base 18,851 KRW, optimistic 25,564 KRW per share (as of Nov 8, 2026, price 10,100 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 005710?
Daewon Sanup Co. Ltd trades at a price-to-earnings ratio of 2.9 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 18,851 KRW is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings: 3.7. Other multiples: P/B 0.4, P/S 0.2, EV/EBITDA 2.4.
How solid is the balance sheet of Daewon Sanup Co. Ltd (005710)?
Balance-sheet figures for Daewon Sanup Co. Ltd (as of Nov 8, 2026): return on equity 11.9%. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 005710 from its 52-week high?
Daewon Sanup Co. Ltd trades at 10,100 KRW, about 44% below its 52-week high of 18,130 KRW and 3% above the low of 9,810 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 18,851 KRW is for.
Which stocks are comparable to Daewon Sanup Co. Ltd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Daewon Sanup Co. Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 10,100 KRW, calculated fair value 18,851 KRW (+87%), Quality Score 66/100, from 26 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 005710 calculated?
We run Daewon Sanup Co. Ltd through 26 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 18,851 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. Daewon Sanup Co. Ltd currently trades 46% below its own fair value, and the market average says nothing about that. 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 Daewon Sanup Co. Ltd (005710)?
The closing price on Nov 6, 2026 was 10,100 KRW. Our model-based fair value is 18,851 KRW, about +87% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Daewon Sanup Co. Ltd right now?
The price is below even our cautious bear case (12,905 KRW). The market is more pessimistic than our downside scenario. 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 quality (66/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (12,905 KRW to 25,564 KRW) leaves room in how you read the outcome.
Key figures of Daewon Sanup Co. Ltd
How large is the market capitalisation of Daewon Sanup Co. Ltd (005710)?
The market capitalisation of Daewon Sanup Co. Ltd is 202B KRW (≈ $150M). 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 Daewon Sanup Co. Ltd (005710)?
The price-to-sales ratio of Daewon Sanup Co. Ltd is 0.20 (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 Daewon Sanup Co. Ltd (005710)?
Earnings per share at Daewon Sanup Co. Ltd are 3,485 KRW (price ÷ EPS = P/E 2.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Daewon Sanup Co. Ltd (005710)?
The dividend yield of Daewon Sanup Co. Ltd is 2.5% (payout 7.2%). 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 Daewon Sanup Co. Ltd (005710)?
The net margin of Daewon Sanup Co. Ltd is 7.0% (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 Daewon Sanup Co. Ltd (005710)?
The return on equity (ROE) of Daewon Sanup Co. Ltd is 11.9% (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 Daewon Sanup Co. Ltd (005710)?
On an EBIT basis the return on assets of Daewon Sanup Co. Ltd is 7.7% (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 Daewon Sanup Co. Ltd (005710)?
The operating margin of Daewon Sanup Co. Ltd is 5.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Daewon Sanup Co. Ltd (005710)?
Revenue at Daewon Sanup Co. Ltd is growing −10.7% versus a year earlier (3y avg +12.8%). 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 Daewon Sanup Co. Ltd (005710)?
Earnings per share at Daewon Sanup Co. Ltd are growing −5.0% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Daewon Sanup Co. Ltd in the live analysis
One click puts Daewon Sanup Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026