EN DE

DS DANSUK CO., LTD. (017860) Fair Value & Analysis

Basic Materials · KR · Market cap 211B KRW

DD DS DANSUK CO., LTD. 017860 · KO
Price11,260 KRW
Fair Value18,016 KRW
Upside+60.0%
Quality26/100
Watch DS DANSUK CO., LTD. for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -2.0% net margin
Low debt · negative free cash flow
0.09% dividend yield
Trails peers (3/10)
Narrow moat 18/100
Evidence: Low Range 13,445 KRW – 18,016 KRW Share as image

Fair value as of: Aug 7, 2026

From 6 valuation models · updated today

Fair value updated Aug 7, 2026, revised from 100.36 KRW to 18,016 KRW (+17,851.4%) since Jul 24, 2026. Share price −4.0% over the past month.

Below-average quality, screening 60% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (26/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (13,445 KRW). The market is more pessimistic than our downside scenario.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

131,941 KRW 10,440 KRW Fair Value 18,016 KRW Dec 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 7, 2026.

How to read this chart

31‑month range 10,440 KRW – 131,941 KRW · fair‑value band 13,445 KRW – 18,016 KRW · the 11,260 KRW price screens below the 18,016 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 7, 2026.

Full chart & analysis →

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

Analysis

DS DANSUK CO., LTD. (017860) currently trades at 11,260 KRW, while our model-based Fair Value estimate is 18,016 KRW, implying the stock looks roughly 60.0% undervalued today. We read business quality at 26/100 (below-average quality), in the Basic Materials 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: low), always confirm before acting.

Over the trailing twelve months, DS DANSUK CO., LTD. generated revenue of 985B KRW at a net margin of -2.0%. Revenue grew 12.1% year over year. It earns a return on equity of -7.3%. Net debt stands at 388B KRW. Fundamentals as of Aug 7, 2026

Our scenario range runs from 13,445 KRW (bear case) to 18,016 KRW (bull case); at 11,260 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 60% below its 52-week high, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at 60%, 017860 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 BearBaseBull Evidence
Highest evidence
ROIC Compounder 155.11 KRW 72
EPV 155.11 KRW 59
EV/EBITDA 28,709 KRW 42,552 KRW 56,396 KRW 54
All 6 models by family
Earnings-Based
EPV 155.11 KRW 59
Multiples
EV/EBIT 3,810 KRW 9,354 KRW 14,898 KRW 53
EV/EBITDA 28,709 KRW 42,552 KRW 56,396 KRW 54
EV/Revenue 3,194 KRW 7,999 KRW 43
Asset-Based
NCAV (Graham) 20,034 KRW 26,845 KRW 40,067 KRW 50
Economic Profit
ROIC Compounder 155.11 KRW 72

Widest divergence: Asset-Based (26,845 KRW) versus Multiples (9,354 KRW). Highest evidence: ROIC Compounder (72).

Key figures & financial health

Revenue (TTM) 985B KRW
Revenue growth (YoY) +12.1%
Net margin -2.0%
Return on equity -7.3%
Free cash flow −21.5B KRW FY2025
Operating margin 1.6%
More key figures
Dividend yield 0.1%
Net debt 388B KRW FY2025

Figures from reported company fundamentals · as of Aug 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 26/100

Of which business quality 32 · Market factors (momentum, volatility) 16

Profitability 26
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 10
Earnings quality: real cash, not paper profit
Fin. Strength 22
Balance sheet, leverage, solvency risk
Investment 45
Disciplined investing over empire-building
Low Volatility 51
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 2
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

DS DANSUK CO., LTD. engages in the bioenergy, battery, and plastic recycling businesses in South Korea. It also develops products from the recycling, such as bio heavy oil, bio marine fuel, PVC multiple stabilizer, basic lead stabilizer, metallic soap material, layered double hydrotalcite, base material and additive, lead, and lead alloy products.

Full company description

DS DANSUK CO., LTD. engages in the bioenergy, battery, and plastic recycling businesses in South Korea. It also develops products from the recycling, such as bio heavy oil, bio marine fuel, PVC multiple stabilizer, basic lead stabilizer, metallic soap material, layered double hydrotalcite, base material and additive, lead, and lead alloy products. The company was founded in 1965 and is headquartered in Siheung-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

DS DANSUK CO., LTD. reported revenue of 955B KRW in FY2025 versus 901B KRW in FY2021, a compound +1.5%/yr. Reported net income was −12.0B KRW in FY2025.

Growth Quality 0/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
955B KRW
Latest YoY
−0.7%
Avg. growth/yr (3Y)
−5.6%
Revenue +1.5%/yr
FY21 901B KRW
FY22 1.1T KRW
FY23 1.1T KRW
FY24 962B KRW
FY25 955B KRW
Net income
FY21 39.0B KRW
FY22 27.2B KRW
FY23 40.0B KRW
FY24 −9.2B KRW
FY25 −12.0B KRW

Watch 017860: 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). "DS DANSUK CO., LTD. Fair Value". https://www.fairvalue-calculator.com/stock/017860

Peer Group

Specialty Chemicals · 679 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 26 · Bottom 25%
Fair Value upside −17% · Above median
Return on assets 0% · Bottom 25%
Net margin (TTM) -2% · Bottom 25%
Operating margin (TTM) 2% · Bottom 25%
Revenue growth 12% · Above median
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 0.38× · Higher than 75% of peers

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

EV/EBITDA 3.6× · 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 0
FUTURE 61 · sector 19
PAST 0 · sector 23
HEALTH 81 · sector 95
DIVIDEND 2 · sector 25

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 Specialty Chemicals stocks, each showing price versus our Fair Value estimate (as of Aug 7, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $520.74 $226.27 -57%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare DS DANSUK CO., LTD. with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 DS DANSUK CO., LTD. (017860) overvalued or undervalued?
As of Aug 7, 2026, our model estimates a fair value of 18,016 KRW versus a price of 11,260 KRW, about +60% (undervalued).
What is the fair value of 017860?
Our model-based fair value for DS DANSUK CO., LTD. is 18,016 KRW (as of Aug 7, 2026), built from audited fundamentals. The current price is 11,260 KRW.
What is the quality score of 017860?
DS DANSUK CO., LTD. has a Quality Score of 26/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of DS DANSUK CO., LTD. (017860)?
DS DANSUK CO., LTD. reported trailing-twelve-month revenue of about 985B KRW (latest available figure, as of Aug 7, 2026).
What is the net profit margin of 017860?
The net profit margin of DS DANSUK CO., LTD. is about -2.0%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does DS DANSUK CO., LTD. pay a dividend?
DS DANSUK CO., LTD. currently shows a dividend yield of about 0.07% relative to its recent price (as of Aug 7, 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 DS DANSUK CO., LTD. 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.