Daelim Paper Co.Ltd (017650) fair value: what the stock is really worth
As of Sep 17, 2026: fair value of Daelim Paper Co.Ltd KRW 2,977, price KRW 10,800, upside -72.4%, quality 61 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Daelim Paper 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 6,175 KRW – 15,318 KRW · fair‑value band 2,181 KRW – 3,021 KRW · the 10,800 KRW price screens above the 2,977 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 Daelim Paper Co.Ltd in your weekly email
Every Wednesday you see whether Daelim Paper Co.Ltd 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.
Daelim Paper Co., Ltd. manufactures and supplies raw paper for corrugated boards. It also provides corrugating medium and liner paper for boxes. Daelim Paper Co., Ltd. was founded in 1984 and is based in Osan, South Korea.
Stock analysis
Daelim Paper Co.Ltd (017650) currently trades at 10,800 KRW, while our model-based Fair Value estimate is 2,977 KRW, implying the stock looks roughly 262.7% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 4,212 KRW per share, and 0 of the 24 models we run sit above the 10,800 KRW price.
Bear case: the Earnings-Based group reads lowest at 885.72 KRW, and 24 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: 2,181 KRW (bear) to 3,021 KRW (bull), the price of 10,800 KRW sits above 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 61/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Daelim Paper Co.Ltd reported revenue of 169B KRW in FY2025 versus 181B KRW in FY2021, a compound −1.8%/yr. Reported net income was 6.4B KRW in FY2025, compounding −26.2%/yr from FY2021.
Key figures
Market cap 90.0B KRW (≈ $66.2M) · P/S ratio 0.52 · Dividend yield 1.1% · Net margin 3.8% · Return on equity 420% · Return on assets (EBIT) 6.3% · Operating margin 9.3% · Revenue (TTM) 154B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 44 out of 100 (medium confidence).
What moves the price
The share trades about 1% below its 52-week high and 53% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 10% fair-value upside, at −72%, 017650 screens richer than that median.
Fair Value models
Bear 2,181 KRWFair Value 2,977 KRWBull 3,021 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.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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+1.5%
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.
−3.4%
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.
+5.6%
Start year 2020 (pandemic). Over 10 years: +11.9% a year
Revenue growth 14 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.
+5.6%
’12
’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.
−10.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−12.0%
Dividend (yield on the price)1.1%
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.−12% vs −9%, 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.13% → 3%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−18.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −19.6% a year for the price.
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.Containers & Packaging · 24 stocks
Beats the industry median on 9/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Top 25%
Fair Value upside−72% · Bottom 25%
Profitability
Return on equity (TTM)420% · Top 25%
Return on assets4% · Above median
Net margin (TTM)8% · Above median
Operating margin (TTM)9% · Above median
Growth and dividend
Revenue growth3% · Above median
Dividend yield (TTM)1.1% · Top 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Containers & Packaging median · lower = cheaper
P/FCF0.0× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 30
FUTURE (revenue growth)14· sector 0
PAST (return on equity)100· sector 34
HEALTH (low debt)100· sector 95
DIVIDEND (yield)22· sector 6
VALUE 0: the price sits above our fair-value range.
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). "Daelim Paper Co.Ltd Fair Value". https://www.fairvalue-calculator.com/stock/017650
Frequently asked questions
Is Daelim Paper Co.Ltd (017650) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 2,977 KRW versus the last price from Sep 17, 2026 of 10,800 KRW, about −72% upside (overvalued).
What is the fair value of 017650?
Our model-based fair value for Daelim Paper Co.Ltd is 2,977 KRW (as of Sep 24, 2026), built from audited fundamentals. Last price (from Sep 17, 2026): 10,800 KRW.
What is the quality score of 017650?
Daelim Paper Co.Ltd has a Quality Score of 61/100. 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 Daelim Paper Co.Ltd (017650)?
Our model-based price target is the fair value of 2,977 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 2,181 KRW, optimistic scenario 3,021 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Daelim Paper Co.Ltd stock forecast for 2026?
Our models put fair value at 2,977 KRW, about −72% upside versus the last price from Sep 17, 2026 of 10,800 KRW (overvalued). Cautious scenario 2,181 KRW, optimistic scenario 3,021 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Daelim Paper Co.Ltd (017650)?
Daelim Paper Co.Ltd reported trailing-twelve-month revenue of about 154B KRW (latest available figure, as of Sep 24, 2026).
Does Daelim Paper Co.Ltd pay a dividend?
Daelim Paper Co.Ltd currently shows a dividend yield of about 1.11% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Daelim Paper Co.Ltd (017650)?
For today's price to be fair in a discounted-cash-flow model, Daelim Paper Co.Ltd would have to grow free cash flow by -18.0 % 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 +5.6 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 017650 use?
Our models discount Daelim Paper Co.Ltd at 11.6 %: a base by market capitalisation (micro), damped by beta 0.39, 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 Daelim Paper Co.Ltd that is -18.0 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Daelim Paper Co.Ltd (017650) delivered so far?
Over the past 5 years revenue at Daelim Paper Co.Ltd grew +5.6 % a year. The price currently implies -18.0 % 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 Daelim Paper Co.Ltd (017650) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into Daelim Paper Co.Ltd (-18.0 % 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 Daelim Paper Co.Ltd (017650)?
The free-cash-flow yield on the price is 11.69 %: that much free cash flow Daelim Paper 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 Daelim Paper Co.Ltd (017650)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Daelim Paper Co.Ltd it is 2,977 KRW per share (as of Sep 24, 2026), against a price of 10,800 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Daelim Paper Co.Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 017650 trades above its calculated fair value: price 10,800 KRW, fair value 2,977 KRW, a gap of about −72% (overvalued). 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 017650?
No. The price is what the market pays today (10,800 KRW); the fair value is what the company's own numbers justify (2,977 KRW). For Daelim Paper Co.Ltd the two are 7,823 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Daelim Paper Co.Ltd worth?
The market values Daelim Paper Co.Ltd at about 90.0B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 10,800 KRW; our models calculate a fair value of 2,977 KRW per share.
What do the bullish and bearish scenarios say about 017650?
Our models span a range for Daelim Paper Co.Ltd: cautious scenario 2,181 KRW, base 2,977 KRW, optimistic 3,021 KRW per share (as of Sep 24, 2026, price 10,800 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Daelim Paper Co.Ltd (017650)?
Balance-sheet figures for Daelim Paper Co.Ltd (as of Sep 24, 2026): return on equity 420.2%, debt of 0.00 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 017650 from its 52-week high?
Daelim Paper Co.Ltd trades at 10,800 KRW, about 1% below its 52-week high of 10,870 KRW and 53% above the low of 7,055 KRW (as of Sep 17, 2026). Distance from the high says nothing about value: that is what the fair value of 2,977 KRW is for.
Which stocks are comparable to Daelim Paper Co.Ltd?
From the same area (Basic Materials) we also value DAIOS, M2N Co, RDBRL, ECOPLAST, 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 Daelim Paper Co.Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 10,800 KRW, calculated fair value 2,977 KRW (−72%), Quality Score 61/100, 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 017650 calculated?
We run Daelim Paper 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 2,977 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 14.0 % above its aggregate fair value. Daelim Paper Co.Ltd itself currently trades above fair value. 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 Daelim Paper Co.Ltd (017650)?
The latest price we hold is from Sep 17, 2026 and stands at 10,800 KRW. Our model-based fair value is 2,977 KRW, about −72% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Daelim Paper Co.Ltd right now?
The price sits above even our optimistic bull case (3,021 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Daelim Paper Co.Ltd
How large is the market capitalisation of Daelim Paper Co.Ltd (017650)?
The market capitalisation of Daelim Paper Co.Ltd is 90.0B KRW (≈ $66.2M). 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 Daelim Paper Co.Ltd (017650)?
The price-to-sales ratio of Daelim Paper Co.Ltd is 0.52 (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 Daelim Paper Co.Ltd (017650)?
The dividend yield of Daelim Paper Co.Ltd is 1.1%. 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 Daelim Paper Co.Ltd (017650)?
The net margin of Daelim Paper Co.Ltd is 3.8% (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 Daelim Paper Co.Ltd (017650)?
The return on equity (ROE) of Daelim Paper Co.Ltd is 420% (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 Daelim Paper Co.Ltd (017650)?
On an EBIT basis the return on assets of Daelim Paper Co.Ltd is 6.3% (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 Daelim Paper Co.Ltd (017650)?
The operating margin of Daelim Paper Co.Ltd is 9.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Daelim Paper Co.Ltd (017650)?
Revenue at Daelim Paper Co.Ltd is growing +2.8% versus a year earlier (3y avg −3.4%). 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 Daelim Paper Co.Ltd (017650)?
Earnings per share at Daelim Paper Co.Ltd are growing +60.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Daelim Paper Co.Ltd (017650) carry?
The net debt of Daelim Paper Co.Ltd is 9.7B KRW (fiscal year 2020, ≈ 0.9 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 Daelim Paper Co.Ltd in the live analysis
One click puts Daelim Paper 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.
