EN DE
Watch DAE-IL Corporation for free: we tell you when fair value or trend changes.
Data-driven stock valuation

DAE-IL Corporation (092200) fair value: what the stock is really worth

As of Nov 6, 2026: fair value (intrinsic value) of DAE-IL Corporation stock KRW 4,817, price KRW 3,970, upside +21.3%, quality 35 out of 100. Rating: undervalued. Calculated from audited financials with 5 of our 26 valuation models and 37 quality factors, updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Consumer Cyclical KR · ISIN KR7092200005

DI DAE-IL Corporation logo Thin data Nov 8, 2026

DAE-IL Corporation

092200 · KO
Speculative

The stock costs 18% less than our calculation considers fair.

Fair value 4,817 KRW · Undervalued
Expensive Growth (revenue 5y +8.9 %/yr in KRW)
Moderate debt
Profit last quarter 78% below a year ago.
Quality 35/100
Loss-making · -1.2% net margin (TTM)
Negative free cash flow
Trails peers (4/11)
Narrow moat 25/100
Thin data
⟳ Cyclical
Watch DAE-IL Corporation for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

14,630 KRW 3,100 KRW Fair Value 4,817 KRW Aug 2021 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.

How to read this chart

60‑month range 3,100 KRW – 14,630 KRW · fair‑value band 3,595 KRW – 7,189 KRW · the 3,970 KRW price screens below the 4,817 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.

Follow DAE-IL in your weekly email

Every Wednesday you see whether DAE-IL 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.

Which stocks are undervalued right now? Check free Discover now →

Company profile

DAE-IL Corporation produces gears and shafts for power transmission devices in South Korea and internationally.

Show moreShow less

It engages in the production, assembly, and supply transmission products for light passenger vehicles, 6-speed sun gears, 7-speed and 8-speed dual clutch transmissions, and electric vehicle reducers. The company also manufactures electric automobiles, motorcycles, and trucks.

In addition, it exports its products. DAE-IL Corporation was founded in 1976 and is headquartered in Ulsan, South Korea.

Stock analysis

DAE-IL Corporation (092200) currently trades at 3,970 KRW, while our model-based Fair Value estimate is 4,817 KRW, implying the stock looks roughly 18% undervalued today.

Show more

Valuation

Bull case: the Multiples group reads highest at a median of 5,490 KRW per share, and 1 of the 5 models we run sit above the 3,970 KRW price.

Bear case: the Earnings-Based group reads lowest at 2,045 KRW, and 4 of the 5 models stay below the price. Data coverage for this calculation is low.

Scenario range: 3,595 KRW (bear) to 7,189 KRW (bull), the price of 3,970 KRW sits inside 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 35/100 (below-average quality), in the Consumer Cyclical sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

DAE-IL Corporation reported revenue of 757B KRW in FY2025 versus 590B KRW in FY2021, a compound +6.4%/yr. Reported net income was −10.5B KRW in FY2025.

Key figures

Market cap 157B KRW (≈ $116M) Micro · P/S ratio 0.26 · EPS (TTM) −222.04 KRW · Net margin −1.2% · Return on equity −0.3% · Return on assets (EBIT) 4.1% (5-year average) · Operating margin 4.2% · Revenue (TTM) 719B KRW.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 25 out of 100 (medium confidence).

What moves the price

The share trades about 73% 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 21%, 092200 screens cheaper than that median.

Fair Value models

Bear 3,595 KRW Fair Value 4,817 KRW Bull 7,189 KRW
Price 3,970 KRW · Upside +21.3%
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. 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
EPV 1,671 KRW 2,045 KRW 2,349 KRW 74
ROIC Compounder 1,671 KRW 2,045 KRW 2,349 KRW 72
EV/EBITDA 5,839 KRW 10,483 KRW 15,127 KRW 65
All 5 models by family
Earnings-Based
EPV 1,671 KRW 2,045 KRW 2,349 KRW 74
Multiples
EV/EBIT n/a 496.22 KRW >1,985 KRW 61
EV/EBITDA 5,839 KRW 10,483 KRW 15,127 KRW 65
Asset-Based
NCAV (Graham) 1,797 KRW 2,408 KRW 3,595 KRW 54
Economic Profit
ROIC Compounder 1,671 KRW 2,045 KRW 2,349 KRW 72

The fair value above starts from this blend and is adjusted for a cyclical trough year.

Open the full fair value analysis →

Quality Score breakdown

Overall quality 35/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 24
How much profit the company makes from its sales and capital
Quality Growth 38
Are margins and returns getting better?
Cashflow 8
Do the profits arrive as real cash?
Financial strength 8
Debt, balance sheet and risk of trouble
Investment 70
Does it invest with discipline instead of growing at any price?
Low Volatility 40
How calm the share price moves, does not count
Price momentum 22
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 7
Distance to the 52-week high, does not count
New shares 82
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

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. 32/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+5.3%
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.
+2.9%
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.
+8.9%
Start year 2020 (pandemic). Over 10 years: +3.8% a year
Revenue growth 18 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.
+6.1%
Profit margin (trend) ⓘ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.
−14.4% (2020) → 2.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

Watch 092200, get fair value alerts →

Compare DAE-IL Corporation with another stock

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 4/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score 35 · Bottom 25%
Fair Value upside +21.3% · Above median
Profitability
Return on assets −1.5% · Bottom 25%
Net margin (12 months) −1.2% · Bottom 25%
Operating margin (12 months) 4.2% · Below median
Growth and dividend
Revenue growth (quarter YoY) −4.8% · Bottom 25%
Balance sheet
Debt / equity 0.57× · Highest 25%

Valuation Multiplesvs Auto Parts median · lower = cheaper

P/B 1.10× · Cheaper than median
P/S (12 months) 0.22× · Cheapest 25%
EV/EBITDA 4.0× · Cheapest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)62 · sector 33
FUTURE (revenue growth)0 · sector 34
PAST (return on equity)0 · sector 31
HEALTH (low debt)71 · sector 95
DIVIDEND (yield)0 · sector 39

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Magna International Inc MGA $61.86 $98.98 +60% vs 092200
Hyundai Mobis Co 012330 349,000 KRW 534,994 KRW +53% vs 092200
Genuine Parts Company GPC $122.80 $115.96 −6% vs 092200
Knorr-Bremse AG KBX €94.45 €72.88 −23% vs 092200
AutoZone, Inc AZO $3,216 $2,468 −23% vs 092200
Fuyao Glass Industry Group 600660 ¥55.92 ¥40.74 −27% vs 092200
Ningbo Tuopu Group 601689 ¥44.71 ¥32.24 −28% vs 092200
Samvardhana Motherson International Limited MOTHERSON ₹158.55 ₹96.06 −39% vs 092200
O'Reilly Automotive, Inc ORLY $89.89 $48.66 −46% vs 092200
Bosch Limited BOSCHLTD ₹50,700 ₹25,168 −50% vs 092200

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Free calculator Peter Lynch Fair Value Formula &…Free calculator
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
For bloggers & editors: embed code + live data

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.

DAE-IL Corporation: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "DAE-IL Corporation Fair Value". https://www.fairvalue-calculator.com/stock/092200

Frequently asked questions

Is DAE-IL Corporation (092200) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 4,817 KRW versus a price of 3,970 KRW, about +21% upside (undervalued).
What is the fair value of 092200?
Our model-based fair value for DAE-IL Corporation is 4,817 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 3,970 KRW.
What is the quality score of 092200?
DAE-IL Corporation has a Quality Score of 35/100. 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 DAE-IL Corporation (092200)?
Our model-based price target is the fair value of 4,817 KRW (as of Nov 8, 2026) from 5 valuation models. Cautious scenario 3,595 KRW, optimistic scenario 7,189 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the DAE-IL Corporation stock forecast for 2026?
Our models put fair value at 4,817 KRW, about +21% upside versus a price of 3,970 KRW (undervalued). Cautious scenario 3,595 KRW, optimistic scenario 7,189 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of DAE-IL Corporation (092200)?
DAE-IL Corporation reported trailing-twelve-month revenue of about 719B KRW (latest available figure, as of Nov 8, 2026).
What is the intrinsic value of DAE-IL Corporation (092200)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For DAE-IL Corporation it is 4,817 KRW per share (as of Nov 8, 2026), against a price of 3,970 KRW. It is the blended result of 5 valuation models in 4 families (Earnings-Based, Multiples, Asset-Based, Economic Profit).
Is DAE-IL Corporation stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 092200 trades below its calculated fair value: price 3,970 KRW, fair value 4,817 KRW, a gap of about +21% (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 092200?
No. The price is what the market pays today (3,970 KRW); the fair value is what the company's own numbers justify (4,817 KRW). For DAE-IL Corporation the two are 846.74 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is DAE-IL Corporation worth?
The market values DAE-IL Corporation at about 157B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 3,970 KRW; our models calculate a fair value of 4,817 KRW per share.
What do the bullish and bearish scenarios say about 092200?
Our models span a range for DAE-IL Corporation: cautious scenario 3,595 KRW, base 4,817 KRW, optimistic 7,189 KRW per share (as of Nov 8, 2026, price 3,970 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of DAE-IL Corporation (092200)?
Balance-sheet figures for DAE-IL Corporation (as of Nov 8, 2026): return on equity −0.3%, debt of 0.57 per unit of equity. They feed the Quality Score of 35/100, which measures business quality independently of the share price.
How far is 092200 from its 52-week high?
DAE-IL Corporation trades at 3,970 KRW, about 73% below its 52-week high of 14,630 KRW and 3% above the low of 3,855 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 4,817 KRW is for.
Which stocks are comparable to DAE-IL Corporation?
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 DAE-IL Corporation stock attractive at the current price?
The data as of Nov 8, 2026: price 3,970 KRW, calculated fair value 4,817 KRW (+21%), Quality Score 35/100, from 5 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 092200 calculated?
We run DAE-IL Corporation through 5 models from 4 families: Earnings-Based, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 4,817 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. DAE-IL Corporation currently trades 18% 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 DAE-IL Corporation (092200)?
The closing price on Nov 6, 2026 was 3,970 KRW. Our model-based fair value is 4,817 KRW, about +21% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with DAE-IL Corporation right now?
A fairly wide model range (3,595 KRW to 7,189 KRW) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of DAE-IL Corporation

How large is the market capitalisation of DAE-IL Corporation (092200)?
The market capitalisation of DAE-IL Corporation is 157B KRW (≈ $116M). 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 DAE-IL Corporation (092200)?
The price-to-sales ratio of DAE-IL Corporation is 0.26 (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 DAE-IL Corporation (092200)?
Earnings per share at DAE-IL Corporation are −222.04 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of DAE-IL Corporation (092200)?
The net margin of DAE-IL Corporation is −1.2% (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 DAE-IL Corporation (092200)?
The return on equity (ROE) of DAE-IL Corporation is −0.3% (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 DAE-IL Corporation (092200)?
On an EBIT basis the return on assets of DAE-IL Corporation is 4.1% (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 DAE-IL Corporation (092200)?
The operating margin of DAE-IL Corporation is 4.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at DAE-IL Corporation (092200)?
Revenue at DAE-IL Corporation is growing −4.8% versus a year earlier (3y avg +2.9%). 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 DAE-IL Corporation (092200)?
Earnings per share at DAE-IL Corporation are growing −77.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does DAE-IL Corporation (092200) generate?
The free cash flow of DAE-IL Corporation is −24.0B 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 DAE-IL Corporation (092200) carry?
The net debt of DAE-IL Corporation is 315B 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 DAE-IL Corporation in the live analysis

One click puts DAE-IL Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.