Daou Data Corp (032190) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Daou Data Corp stock KRW 31,500, price KRW 15,750, upside +100.0%, quality 34 out of 100. Rating: strongly undervalued. Calculated from audited financials with 9 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 8, 2026.
How to read this chart
60‑month range 8,899 KRW – 48,584 KRW · fair‑value band 25,528 KRW – 60,236 KRW · the 15,750 KRW price screens below the 31,500 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Daou Data in your weekly email
Every Wednesday you see whether Daou Data 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.
Daou Data Corp. provides IT and online/offline payment infrastructure services in South Korea and internationally.
Show moreShow less
It offers KIWOOM pay VAN services, including dynamic currency conversion, tax refund, and mobile app for operation management; KIWOOM pay PG services for online transactions, such as merchants management dashboard, and secure transaction; and IT solutions, including software and online marketplace.
The company was founded in 1992 and is headquartered in Seoul, South Korea.
Stock analysis
Daou Data Corp (032190) currently trades at 15,750 KRW, while our model-based Fair Value estimate is 31,500 KRW, implying the stock looks roughly 50% undervalued today.
Show more
Valuation
Bull case: the Earnings-Based group reads highest at a median of 214,164 KRW per share, and 7 of the 9 models we run sit above the 15,750 KRW price.
Bear case: the Dividend Discount group reads lowest at 8,878 KRW, and 2 of the 9 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 25,528 KRW (bear) to 60,236 KRW (bull), the price of 15,750 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 34/100 (below-average quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Daou Data Corp reported revenue of 18.1T KRW in FY2025 versus 6.6T KRW in FY2021, a compound +28.7%/yr. Reported net income was 219B KRW in FY2025, compounding +10.5%/yr from FY2021.
Key figures
Market cap 603B KRW (≈ $446M) Small · P/E ratio 1.8 · P/S ratio 0.02 · EPS (TTM) 8,764 KRW · Dividend yield 3.5% · Net margin 1.0% · Return on equity 23.1% · Return on assets (EBIT) 1.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (medium confidence).
What moves the price
The share trades about 49% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 20% fair-value upside, at 100%, 032190 screens cheaper than that median.
Fair Value models
Bear25,528 KRWFair Value 31,500 KRWBull60,236 KRW
Price 15,750 KRW · Upside +100.0%
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 (7,044 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+48.7%
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.
+22.8%
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.
+28.8%
Start year 2020 (pandemic). Over 10 years: +30.2% 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.
+29.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘ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. 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.
+21.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+17.9%
Dividend (yield on the price)3.5%
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.17.9% vs 26.3%, slowing
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.20% → 9%
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.Information Technology Services · 479 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score34 · Bottom 25%
Fair Value upside+100.0% · Top 25%
Profitability
Return on equity (12 months)23.1% · Top 25%
Return on assets1.4% · Below median
Net margin (12 months)5.2% · Above median
Operating margin (12 months)7.5% · Above median
Growth and dividend
Revenue growth (quarter YoY)246.2% · Top 25%
Dividend yield (12 months)3.5% · Above median
Balance sheet
Debt / equity2.41× · Highest 25%
Valuation Multiplesvs Information Technology Services median · lower = cheaper
P/E (12 months)1.8× · Cheapest 25%
P/B0.37× · Cheapest 25%
P/S (12 months)0.09× · Cheapest 25%
EV/EBITDA3.7× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)100· sector 41
FUTURE (revenue growth)100· sector 32
PAST (return on equity)92· sector 36
HEALTH (low debt)–
DIVIDEND (yield)70· sector 40
HEALTH: for banks, insurers and similar financial firms borrowed money is part of the business, so we do not rate debt here.
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). "Daou Data Corp Fair Value". https://www.fairvalue-calculator.com/stock/032190
Frequently asked questions
Is Daou Data Corp (032190) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 31,500 KRW versus a price of 15,750 KRW, about +100% upside (undervalued).
What is the fair value of 032190?
Our model-based fair value for Daou Data Corp is 31,500 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 15,750 KRW.
What is the quality score of 032190?
Daou Data Corp has a Quality Score of 34/100. 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 Daou Data Corp (032190)?
Our model-based price target is the fair value of 31,500 KRW (as of Nov 8, 2026) from 9 valuation models. Cautious scenario 25,528 KRW, optimistic scenario 60,236 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Daou Data Corp stock forecast for 2026?
Our models put fair value at 31,500 KRW, about +100% upside versus a price of 15,750 KRW (undervalued). Cautious scenario 25,528 KRW, optimistic scenario 60,236 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Daou Data Corp (032190)?
Daou Data Corp reported trailing-twelve-month revenue of about 35.5T KRW (latest available figure, as of Nov 8, 2026).
Does Daou Data Corp pay a dividend?
Daou Data Corp currently shows a dividend yield of 3.49% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Daou Data Corp (032190) and when is the ex-dividend date?
Daou Data Corp pays a dividend of 550.00 KRW per share a year, a dividend yield of 3.5%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since 2003. The payout ratio is 6.3% of earnings. Our assessment: Low payout. A low payout ratio: the dividend takes at most 60 % of earnings. Whether free cash flow covers it as well, we cannot see for this company.
What is the intrinsic value of Daou Data Corp (032190)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Daou Data Corp it is 31,500 KRW per share (as of Nov 8, 2026), against a price of 15,750 KRW. It is the blended result of 9 valuation models in 6 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is Daou Data Corp stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 032190 trades below its calculated fair value: price 15,750 KRW, fair value 31,500 KRW, a gap of about +100% (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 032190?
No. The price is what the market pays today (15,750 KRW); the fair value is what the company's own numbers justify (31,500 KRW). For Daou Data Corp the two are 15,750 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Daou Data Corp worth?
The market values Daou Data Corp at about 603B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 15,750 KRW; our models calculate a fair value of 31,500 KRW per share.
What do the bullish and bearish scenarios say about 032190?
Our models span a range for Daou Data Corp: cautious scenario 25,528 KRW, base 31,500 KRW, optimistic 60,236 KRW per share (as of Nov 8, 2026, price 15,750 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 032190?
Daou Data Corp trades at a price-to-earnings ratio of 1.8 (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 31,500 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 5.5. Other multiples: P/B 0.4, P/S 0.1, EV/EBITDA 3.7.
How solid is the balance sheet of Daou Data Corp (032190)?
Balance-sheet figures for Daou Data Corp (as of Nov 8, 2026): return on equity 23.1%, debt of 2.41 per unit of equity. They feed the Quality Score of 34/100, which measures business quality independently of the share price.
How far is 032190 from its 52-week high?
Daou Data Corp trades at 15,750 KRW, about 49% below its 52-week high of 30,600 KRW and at the low of 15,750 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 31,500 KRW is for.
Which stocks are comparable to Daou Data Corp?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Daou Data Corp stock attractive at the current price?
The data as of Nov 8, 2026: price 15,750 KRW, calculated fair value 31,500 KRW (+100%), Quality Score 34/100, from 9 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 032190 calculated?
We run Daou Data Corp through 9 models from 6 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 31,500 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. Daou Data Corp currently trades 50% 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 Daou Data Corp (032190)?
The closing price on Nov 6, 2026 was 15,750 KRW. Our model-based fair value is 31,500 KRW, about +100% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Daou Data Corp right now?
The large discount to fair value meets weak quality (34/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (25,528 KRW). The market is more pessimistic than our downside scenario. A fairly wide model range (25,528 KRW to 60,236 KRW) leaves room in how you read the outcome.
Key figures of Daou Data Corp
How large is the market capitalisation of Daou Data Corp (032190)?
The market capitalisation of Daou Data Corp is 603B KRW (≈ $446M). 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 Daou Data Corp (032190)?
The price-to-sales ratio of Daou Data Corp is 0.02 (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 Daou Data Corp (032190)?
Earnings per share at Daou Data Corp are 8,764 KRW (price ÷ EPS = P/E 1.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Daou Data Corp (032190)?
The dividend yield of Daou Data Corp is 3.5% (payout 6.3%). 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 Daou Data Corp (032190)?
The net margin of Daou Data Corp is 1.0% (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 Daou Data Corp (032190)?
The return on equity (ROE) of Daou Data Corp is 23.1% (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 Daou Data Corp (032190)?
On an EBIT basis the return on assets of Daou Data Corp is 1.9% (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 Daou Data Corp (032190)?
The operating margin of Daou Data Corp is 7.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Daou Data Corp (032190)?
Revenue at Daou Data Corp is growing +246% versus a year earlier (3y avg +22.8%). 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 Daou Data Corp (032190)?
Earnings per share at Daou Data Corp are growing +128% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Daou Data Corp (032190) generate?
The free cash flow of Daou Data Corp is −6.7T KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Daou Data Corp (032190) carry?
The net debt of Daou Data Corp is 33.4T KRW (fiscal year 2025). 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 Daou Data Corp in the live analysis
One click puts Daou Data Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026