EN DE

Daeryuk Can Co (004780) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 62.5B KRW

DC Daeryuk Can Co 004780 · KQ
Price4,085 KRW
Fair Value8,083 KRW
Upside+97.9%
Quality59/100
Watch Daeryuk Can Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.3% net margin
Low debt · generates free cash flow
3.80% dividend yield
Mixed vs. peers (5/10)
Narrow moat 29/100
Evidence: High Range 6,100 KRW – 10,104 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Share price +4.5% over the past month.

A solid business, screening 98% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (6,100 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

6,663 KRW 3,321 KRW Fair Value 8,083 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 3,321 KRW – 6,663 KRW · fair‑value band 6,100 KRW – 10,104 KRW · the 4,085 KRW price screens below the 8,083 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Daeryuk Can Co (004780) currently trades at 4,085 KRW, while our model-based Fair Value estimate is 8,083 KRW, implying the stock looks roughly 97.9% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Daeryuk Can Co generated revenue of 195B KRW at a net margin of 2.3%. Revenue declined 3.1% year over year. It earns a return on equity of 4.4%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 6,100 KRW (bear case) to 10,104 KRW (bull case); at 4,085 KRW, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 2% below its 52-week high and 24% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -22% fair-value upside, at 98%, 004780 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 9,887 KRW 13,096 KRW 17,753 KRW 80
Residual Income 7,827 KRW 8,038 KRW 8,049 KRW 76
Rev-Margin DCF 7,803 KRW 10,816 KRW 14,159 KRW 74
All 22 models by family
DCF Models
FCF DCF 9,588 KRW 12,948 KRW 18,077 KRW 38
Owner Earnings 7,729 KRW 10,359 KRW 14,372 KRW 31
5Y Revenue Exit 7,803 KRW 10,675 KRW 14,329 KRW 39
5Y EBITDA Exit 6,918 KRW 9,140 KRW 11,687 KRW 41
5Y P/E Exit 7,517 KRW 10,179 KRW 12,921 KRW 38
10Y Revenue Exit 8,235 KRW 10,883 KRW 13,968 KRW 36
10Y EBITDA Exit 7,859 KRW 9,859 KRW 12,119 KRW 37
10Y P/E Exit 8,230 KRW 10,552 KRW 12,983 KRW 35
Earnings-Based
Graham-Dodd 3,926 KRW 7,768 KRW 9,742 KRW 54
EPV 5,931 KRW 6,747 KRW 7,461 KRW 59
Multiples
P/E Multiple 6,063 KRW 8,083 KRW 10,104 KRW 63
P/S Multiple 7,362 KRW 9,816 KRW 12,269 KRW 58
P/B Multiple 7,362 KRW 9,816 KRW 12,269 KRW 55
EV/EBIT 6,100 KRW 7,788 KRW 9,477 KRW 53
EV/EBITDA 6,003 KRW 7,659 KRW 9,315 KRW 54
EV/Revenue 7,180 KRW 9,814 KRW 12,448 KRW 43
Asset-Based
NCAV (Graham) 4,994 KRW 6,692 KRW 9,988 KRW 50
Growth DCF
Growth DCF 9,887 KRW 13,096 KRW 17,753 KRW 80
Rev-Margin DCF 7,803 KRW 10,816 KRW 14,159 KRW 74
Economic Profit
Residual Income 7,827 KRW 8,038 KRW 8,049 KRW 76
ROIC Compounder 5,931 KRW 6,747 KRW 7,461 KRW 72
Growth Earnings
Growth-Adj P/E 4,488 KRW 6,412 KRW 8,335 KRW 68

Widest divergence: Growth DCF (10,816 KRW) versus Growth Earnings (6,412 KRW). Highest evidence: Growth DCF (80).

Notify me when 004780 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 195B KRW
Revenue growth (YoY) -3.1%
Net margin 2.3%
Return on equity 4.4%
Free cash flow 13.2B KRW FY2025
Operating margin 1.0%
More key figures
Dividend yield 3.8%
EPS growth (YoY) +31.8%

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 61 · Market factors (momentum, volatility) 66

Profitability 43
Margins and returns on capital today
Quality Growth 23
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 92
Calm price path (market factor)
Momentum 48
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Daeryuk Can Co., Ltd. manufactures and sells various metal containers, parts, and portable butane gas and can equipment in Korea.

Full company description

Daeryuk Can Co., Ltd. manufactures and sells various metal containers, parts, and portable butane gas and can equipment in Korea. It offers general line cans, including lubricant, edible oil, fruit sugar, grease, glue, and paint cans; and aerosol cans for human body, households, industrial products, and automotive parts that include hair spray, insecticides, aroma, and paint spray. The company also produces portable butane gas cans and camping gas cans, as well as manufactures parts and accessories, including injection moldings comprising caps and spouts, tops/bottoms, and valves. It also exports its products. The company was formerly known as Daeryuk Can industry Co., Ltd. and changed its name to Daeryuk Can Co., Ltd. in 1989. Daeryuk Can Co., Ltd. was founded in 1958 and is headquartered in Seoul, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Daeryuk Can Co reported revenue of 267B KRW in FY2025 versus 236B KRW in FY2021, a compound +3.1%/yr. Reported net income was 9.2B KRW in FY2025, compounding +4.8%/yr from FY2021.

Growth Quality 57/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
267B KRW
Latest YoY
−2.9%
Avg. growth/yr (3Y) 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.
−1.2%
Avg. growth/yr (5Y) 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.
+4.7%
Avg. growth/yr (11Y) 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.
+2.4%
Revenue +3.1%/yr
FY21 236B KRW
FY22 276B KRW
FY23 271B KRW
FY24 275B KRW
FY25 267B KRW
Net income +4.8%/yr
FY21 7.6B KRW
FY22 9.7B KRW
FY23 13.1B KRW
FY24 11.5B KRW
FY25 9.2B KRW

Watch 004780: get an alert when its fair value changes →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "Daeryuk Can Co Fair Value". https://www.fairvalue-calculator.com/stock/004780

Peer Group

Packaging & Containers · 272 stocks

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.

Quality Score 59 · Above median
Fair Value upside +98% · Top 25%
Return on equity (TTM) 4% · Below median
Return on assets 3% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 1% · Bottom 25%
Revenue growth -3% · Below median
Dividend yield (TTM) 3.8% · Above median

Valuation Multiples vs Packaging & Containers median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 9
FUTURE 0 · sector 1
PAST 18 · sector 21
HEALTH 100 · sector 92
DIVIDEND 76 · sector 42

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaging & Containers stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Stora Enso Oyj STER kr 101.90 kr 126.39 +24%
ShenZhen YUTO Packaging Technology Co 002831 ¥29.10 ¥20.88 -28%
SCG Packaging Public Company SCGP 29.00 THB 16.12 THB -44%
AblePrint Technology Co 7734 2,850 TWD 661.69 TWD -77%
PT Fajar Surya Wisesa Tbk, FASW 5,312 IDR 1,194 IDR -78%
Taiwan Hon Chuan Enterprise Co 9939 132.50 TWD 127.06 TWD -4%
Time Technoplast Limited TIMETECHNO ₹206.82 ₹161.42 -22%
EPL Limited 500135 ₹222.25 ₹111.65 -50%
Ton Yi Industrial Corp 9907 15.15 TWD 23.17 TWD +53%
Dongwon Systems Corporation 014820 19,330 KRW 31,473 KRW +63%

Compare Daeryuk Can Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Frequently asked questions

Is Daeryuk Can Co (004780) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 8,083 KRW versus a price of 4,085 KRW, about +98% (undervalued).
What is the fair value of 004780?
Our model-based fair value for Daeryuk Can Co is 8,083 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 4,085 KRW.
What is the quality score of 004780?
Daeryuk Can Co has a Quality Score of 59/100. 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 revenue of Daeryuk Can Co (004780)?
Daeryuk Can Co reported trailing-twelve-month revenue of about 195B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 004780?
The net profit margin of Daeryuk Can Co is about 2.3%, meaning it keeps roughly 2.3% of revenue as net income. Based on the latest reported figures.
Does Daeryuk Can Co pay a dividend?
Daeryuk Can Co currently shows a dividend yield of about 3.91% relative to its recent price (as of Jul 22, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Daeryuk Can Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.