Danal Co. Ltd (064260) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Danal Co. Ltd KRW 894, price KRW 4,370, upside -79.6%, quality 47 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Danal 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 2,475 KRW – 17,200 KRW · fair‑value band 418.03 KRW – 1,740 KRW · the 4,370 KRW price screens above the 893.68 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Danal Co. in your weekly email
Every Wednesday you see whether Danal 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.
Danal Co., Ltd. provides wired/wireless phone payment services in South Korea. It offers mobile, credit cards, virtual accounts, and barcodes payment services, as well as ringtones, ring-back tones, and content services. The company was founded in 1997 and is headquartered in Seongnam-si, South Korea.
Stock analysis
Danal Co. Ltd (064260) currently trades at 4,370 KRW, while our model-based Fair Value estimate is 893.68 KRW, implying the stock looks roughly 389.0% overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 2,718 KRW per share, and 0 of the 7 models we run sit above the 4,370 KRW price.
Bear case: the Multiples group reads lowest at 345.78 KRW, and 7 of the 7 models stay below the price. Evidence for this calculation is low.
Scenario range: 418.03 KRW (bear) to 1,740 KRW (bull), the price of 4,370 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 47/100 (below-average quality), in the Technology sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Danal Co. Ltd reported revenue of 225B KRW in FY2025 versus 286B KRW in FY2021, a compound −5.7%/yr. Reported net income was −63.7B KRW in FY2025.
Key figures
Market cap 292B KRW (≈ $204M) · P/S ratio 1.39 · Net margin −28.3% · Return on equity −20.4% · Return on assets (EBIT) 0.3% · Operating margin 2.2% · Revenue (TTM) 224B KRW · Revenue growth (YoY) −3.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 62% below its 52-week high, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −19% fair-value upside, at −80%, 064260 screens richer than that median.
Fair Value models
Bear 418.03 KRWFair Value 893.68 KRWBull 1,740 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.14/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−13.6%
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.
−8.6%
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.
−0.4%
Start year 2020 (pandemic). Over 10 years: +7.2% a year
Revenue growth 17 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%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
5.3% (2020) → 1.0% (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
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+31.5%
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 +28.9% 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.Software - Infrastructure · 372 stocks
Beats the industry median on 1/8 measures
Overall it trails its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−80% · Bottom 25%
Profitability
Return on assets−1% · Below median
Net margin (TTM)−26% · Bottom 25%
Operating margin (TTM)2% · Below median
Growth and dividend
Revenue growth−3% · Bottom 25%
Balance sheet
Debt / equity0.67× · Highest 25%
Valuation Multiplesvs Software - Infrastructure median · lower = cheaper
P/FCF0.0× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 18
FUTURE (revenue growth)0· sector 49
PAST (return on equity)0· sector 18
HEALTH (low debt)67· sector 97
DIVIDEND (yield)0· sector 32
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.
Is Danal Co. Ltd (064260) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 893.68 KRW versus a price of 4,370 KRW, about −80% upside (overvalued).
What is the fair value of 064260?
Our model-based fair value for Danal Co. Ltd is 893.68 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 4,370 KRW.
What is the quality score of 064260?
Danal Co. Ltd has a Quality Score of 47/100. 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 Danal Co. Ltd (064260)?
Our model-based price target is the fair value of 893.68 KRW (as of Sep 24, 2026) from 8 valuation models. Cautious scenario 418.03 KRW, optimistic scenario 1,740 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Danal Co. Ltd stock forecast for 2026?
Our models put fair value at 893.68 KRW, about −80% upside versus a price of 4,370 KRW (overvalued). Cautious scenario 418.03 KRW, optimistic scenario 1,740 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Danal Co. Ltd (064260)?
Danal Co. Ltd reported trailing-twelve-month revenue of about 224B KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into Danal Co. Ltd (064260)?
For today's price to be fair in a discounted-cash-flow model, Danal Co. Ltd would have to grow free cash flow by +31.5 % per year for five years (discount rate 13.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 064260 use?
Our models discount Danal Co. Ltd at 13.7 %: a base by market capitalisation (micro), damped by beta 1.17, 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 Danal Co. Ltd that is +31.5 % per year a year over ten years, using the same discount rate (13.7 %) and the same formula as our fair value.
How much growth has Danal Co. Ltd (064260) delivered so far?
Over the past 5 years revenue at Danal Co. Ltd grew -0.4 % a year. The price currently implies +31.5 % 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 Danal Co. Ltd (064260) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Danal Co. Ltd (+31.5 % 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 Danal Co. Ltd (064260)?
The free-cash-flow yield on the price is 4.34 %: that much free cash flow Danal Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Danal Co. Ltd (064260)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Danal Co. Ltd it is 893.68 KRW per share (as of Sep 24, 2026), against a price of 4,370 KRW. It is the blended result of 8 valuation models (cash flow, earnings, asset, dividend).
Is Danal Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 064260 trades above its calculated fair value: price 4,370 KRW, fair value 893.68 KRW, a gap of about −80% (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 064260?
No. The price is what the market pays today (4,370 KRW); the fair value is what the company's own numbers justify (893.68 KRW). For Danal Co. Ltd the two are 3,476 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Danal Co. Ltd worth?
The market values Danal Co. Ltd at about 292B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 4,370 KRW; our models calculate a fair value of 893.68 KRW per share.
What do the bullish and bearish scenarios say about 064260?
Our models span a range for Danal Co. Ltd: cautious scenario 418.03 KRW, base 893.68 KRW, optimistic 1,740 KRW per share (as of Sep 24, 2026, price 4,370 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Danal Co. Ltd (064260)?
Balance-sheet figures for Danal Co. Ltd (as of Sep 24, 2026): return on equity −20.4%, debt of 0.67 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 064260 from its 52-week high?
Danal Co. Ltd trades at 4,370 KRW, about 62% below its 52-week high of 11,450 KRW (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 893.68 KRW is for.
Which stocks are comparable to Danal Co. Ltd?
From the same area (Technology) we also value Microsoft Corporation, Oracle Corporation, Palantir Technologies Inc, Palo Alto Networks, 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 Danal Co. Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 4,370 KRW, calculated fair value 893.68 KRW (−80%), Quality Score 47/100, from 8 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 064260 calculated?
We run Danal Co. Ltd through 8 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 893.68 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 14.1 % above its aggregate fair value. Danal 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 Danal Co. Ltd (064260)?
The closing price on Sep 23, 2026 was 4,370 KRW. Our model-based fair value is 893.68 KRW, about −80% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Danal Co. Ltd right now?
The price sits above even our optimistic bull case (1,740 KRW). The favourable scenario is already priced in. The model range is unusually wide (418.03 KRW to 1,740 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Danal Co. Ltd
How large is the market capitalisation of Danal Co. Ltd (064260)?
The market capitalisation of Danal Co. Ltd is 292B KRW (≈ $204M). 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 Danal Co. Ltd (064260)?
The price-to-sales ratio of Danal Co. Ltd is 1.39 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Danal Co. Ltd (064260)?
The net margin of Danal Co. Ltd is −28.3% (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 Danal Co. Ltd (064260)?
The return on equity (ROE) of Danal Co. Ltd is −20.4% (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 Danal Co. Ltd (064260)?
On an EBIT basis the return on assets of Danal Co. Ltd is 0.3% (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 Danal Co. Ltd (064260)?
The operating margin of Danal Co. Ltd is 2.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Danal Co. Ltd (064260)?
Revenue at Danal Co. Ltd is growing −3.2% versus a year earlier (3y avg −8.6%). 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 Danal Co. Ltd (064260)?
Earnings per share at Danal Co. Ltd are growing +125% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Danal Co. Ltd (064260) carry?
The net debt of Danal Co. Ltd is 202B KRW (fiscal year 2025, ≈ 15.9 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 Danal Co. Ltd in the live analysis
One click puts Danal 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.
