Douzone Bizon Co Ltd (012510) fair value: what the stock is really worth
As of Jul 14, 2026: fair value of Douzone Bizon Co Ltd KRW 132,000, price KRW 120,000, upside +10.0%, quality 70 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Douzone Bizon Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 25,032 KRW – 120,300 KRW · fair‑value band 90,116 KRW – 165,000 KRW · the 120,000 KRW price screens below the 132,000 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Douzone Bizon Co in your weekly email
Every Wednesday you see whether Douzone Bizon 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.
Douzone Bizon Co., Ltd. provides ICT solutions and services in South Korea. Its products and services include accounting programs; ERP; cloud; groupware; information security; electronic tax invoices; electronic banking; mobile solutions; electronic fax; and education services. The company was founded in 1991 and is based in Chuncheon-si, South Korea.
Show more
Douzone Bizon Co., Ltd. provides ICT solutions and services in South Korea. Its products and services include accounting programs; ERP; cloud; groupware; information security; electronic tax invoices; electronic banking; mobile solutions; electronic fax; and education services. The company was founded in 1991 and is based in Chuncheon-si, South Korea. Douzone Bizon Co., Ltd. operates as a subsidiary of Doronicum Co., Ltd.
Stock analysis
Douzone Bizon Co Ltd (012510) currently trades at 120,000 KRW, while our model-based Fair Value estimate is 132,000 KRW, implying the stock looks roughly 9.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 108,978 KRW per share, and 2 of the 24 models we run sit above the 120,000 KRW price.
Bear case: the Asset-Based group reads lowest at 14,699 KRW, and 22 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: 90,116 KRW (bear) to 165,000 KRW (bull), the price of 120,000 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 70/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Douzone Bizon Co Ltd reported revenue of 446B KRW in FY2025 versus 319B KRW in FY2021, a compound +8.8%/yr. Reported net income was 92.3B KRW in FY2025, compounding +14.5%/yr from FY2021.
Key figures
Market cap 3.4T KRW (≈ $2.5B) · P/S ratio 7.25 · Dividend yield 0.5% · Net margin 20.7% · Return on equity 17.5% · Return on assets (EBIT) 8.3% · Operating margin 30.0% · Revenue (TTM) 464B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 88% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −8% fair-value upside, at 10%, 012510 screens cheaper than that median.
Fair Value models
Bear 90,116 KRWFair Value 132,000 KRWBull 165,000 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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. 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.Evidence ⓘEvidence = 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.78/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+10.9%
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.
+13.6%
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.
+7.8%
Start year 2020 (pandemic). Over 10 years: +11.0% 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.
+17.0%
’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.
+6.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.8%
Dividend (yield on the price)0.5%
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.25% → 29%
2025 sits 300% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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).
+17.3%
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.
+8.9%
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 +14.9% a year for the price and +6.7% 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.Software - Application · 636 stocks
Beats the industry median on 8/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score70 · Top 25%
Fair Value upside+10.0% · Above median
Profitability
Return on equity (TTM)17.5% · Top 25%
Return on assets8.1% · Top 25%
Net margin (TTM)22.1% · Top 25%
Operating margin (TTM)30.0% · Top 25%
Growth and dividend
Revenue growth18.2% · Above median
Dividend yield (TTM)0.5% · Bottom 25%
Balance sheet
Debt / equity0.41× · Highest 25%
Valuation Multiplesvs Software - Application 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.
Cite: Fair Value Calculator (2026). "Douzone Bizon Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/012510
Frequently asked questions
Is Douzone Bizon Co Ltd (012510) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 132,000 KRW versus the last price from Jul 14, 2026 of 120,000 KRW, about +10% upside (undervalued).
What is the fair value of 012510?
Our model-based fair value for Douzone Bizon Co Ltd is 132,000 KRW (as of Sep 24, 2026), built from audited fundamentals. Last price (from Jul 14, 2026): 120,000 KRW.
What is the quality score of 012510?
Douzone Bizon Co Ltd has a Quality Score of 70/100. 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 Douzone Bizon Co Ltd (012510)?
Our model-based price target is the fair value of 132,000 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 90,116 KRW, optimistic scenario 165,000 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Douzone Bizon Co Ltd stock forecast for 2026?
Our models put fair value at 132,000 KRW, about +10% upside versus the last price from Jul 14, 2026 of 120,000 KRW (undervalued). Cautious scenario 90,116 KRW, optimistic scenario 165,000 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Douzone Bizon Co Ltd (012510)?
Douzone Bizon Co Ltd reported trailing-twelve-month revenue of about 464B KRW (latest available figure, as of Sep 24, 2026).
Does Douzone Bizon Co Ltd pay a dividend?
Douzone Bizon Co Ltd currently shows a dividend yield of about 0.53% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Douzone Bizon Co Ltd (012510)?
For today's price to be fair in a discounted-cash-flow model, Douzone Bizon Co Ltd would have to grow free cash flow by +17.3 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 012510 use?
Our models discount Douzone Bizon Co Ltd at 8.9 %: a base by market capitalisation (mid), damped by beta 0.20, 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 Douzone Bizon Co Ltd that is +17.3 % per year a year over ten years, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has Douzone Bizon Co Ltd (012510) delivered so far?
Over the past 5 years revenue at Douzone Bizon Co Ltd grew +7.8 % a year. The price currently implies +17.3 % per year free-cash-flow growth a 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 Douzone Bizon Co Ltd (012510) growing?
The median revenue growth in the sector is +10.0 % a year. That is the yardstick for the growth priced into Douzone Bizon Co Ltd (+17.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Douzone Bizon Co Ltd (012510)?
The free-cash-flow yield on the price is 3.26 %: that much free cash flow Douzone Bizon Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Douzone Bizon Co Ltd (012510)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Douzone Bizon Co Ltd it is 132,000 KRW per share (as of Sep 24, 2026), against a price of 120,000 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Douzone Bizon Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 012510 trades below its calculated fair value: price 120,000 KRW, fair value 132,000 KRW, a gap of about +10% (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 012510?
No. The price is what the market pays today (120,000 KRW); the fair value is what the company's own numbers justify (132,000 KRW). For Douzone Bizon Co Ltd the two are 12,000 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Douzone Bizon Co Ltd worth?
The market values Douzone Bizon Co Ltd at about 3.4T KRW (market capitalisation, as of Sep 24, 2026). Per share that is 120,000 KRW; our models calculate a fair value of 132,000 KRW per share.
What do the bullish and bearish scenarios say about 012510?
Our models span a range for Douzone Bizon Co Ltd: cautious scenario 90,116 KRW, base 132,000 KRW, optimistic 165,000 KRW per share (as of Sep 24, 2026, price 120,000 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Douzone Bizon Co Ltd (012510)?
Balance-sheet figures for Douzone Bizon Co Ltd (as of Sep 24, 2026): return on equity 17.5%, debt of 0.41 per unit of equity. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is 012510 from its 52-week high?
Douzone Bizon Co Ltd trades at 120,000 KRW, at its 52-week high of 120,300 KRW and 88% above the low of 63,855 KRW (as of Jul 14, 2026). Distance from the high says nothing about value: that is what the fair value of 132,000 KRW is for.
Which stocks are comparable to Douzone Bizon Co Ltd?
From the same area (Technology) we also value SAP SE, Salesforce, Inc, Shopify Inc, ServiceNow, Inc, 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 Douzone Bizon Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 120,000 KRW, calculated fair value 132,000 KRW (+10%), Quality Score 70/100, from 24 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 012510 calculated?
We run Douzone Bizon Co Ltd through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 132,000 KRW, 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 14.5 % above its aggregate fair value. Douzone Bizon Co Ltd currently trades 9 % 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 Douzone Bizon Co Ltd (012510)?
The latest price we hold is from Jul 14, 2026 and stands at 120,000 KRW. Our model-based fair value is 132,000 KRW, about +10% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Douzone Bizon Co Ltd right now?
A fairly wide model range (90,116 KRW to 165,000 KRW) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Douzone Bizon Co Ltd
How large is the market capitalisation of Douzone Bizon Co Ltd (012510)?
The market capitalisation of Douzone Bizon Co Ltd is 3.4T KRW (≈ $2.5B). 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 Douzone Bizon Co Ltd (012510)?
The price-to-sales ratio of Douzone Bizon Co Ltd is 7.25 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Douzone Bizon Co Ltd (012510)?
The dividend yield of Douzone Bizon Co Ltd is 0.5% (payout 20.6%, on adjusted earnings, reported 19.4%). 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 Douzone Bizon Co Ltd (012510)?
The net margin of Douzone Bizon Co Ltd is 20.7% (fiscal year 2025). 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 Douzone Bizon Co Ltd (012510)?
The return on equity (ROE) of Douzone Bizon Co Ltd is 17.5% (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 Douzone Bizon Co Ltd (012510)?
On an EBIT basis the return on assets of Douzone Bizon Co Ltd is 8.3% (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 Douzone Bizon Co Ltd (012510)?
The operating margin of Douzone Bizon Co Ltd is 30.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Douzone Bizon Co Ltd (012510)?
Revenue at Douzone Bizon Co Ltd is growing +18.2% versus a year earlier (3y avg +13.6%). 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 Douzone Bizon Co Ltd (012510)?
Earnings per share at Douzone Bizon Co Ltd are growing +91.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Douzone Bizon Co Ltd (012510) carry?
The net debt of Douzone Bizon Co Ltd is 161B KRW (fiscal year 2025, ≈ 1.5 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 Douzone Bizon Co Ltd in the live analysis
One click puts Douzone Bizon Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
