Danal Co. Ltd (064260) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Danal Co. Ltd stock KRW 481, price KRW 3,600, that is 86.6% below the price, quality 46 out of 100. Rating: strongly overvalued. Calculated from audited financials with 6 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 8, 2026.
How to read this chart
60‑month range 2,475 KRW – 17,200 KRW · fair‑value band 105.22 KRW – 1,160 KRW · the 3,600 KRW price screens above the 481.34 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 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.
Show moreShow less
The company was founded in 1997 and is headquartered in Seongnam-si, South Korea.
Stock analysis
Danal Co. Ltd (064260) currently trades at 3,600 KRW, while our model-based Fair Value estimate is 481.34 KRW, 87% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 1,475 KRW per share, and 0 of the 5 models we run sit above the 3,600 KRW price.
Bear case: the DCF Models group reads lowest at 481.34 KRW, and 5 of the 5 models stay below the price. Data coverage for this calculation is low.
Scenario range: 105.22 KRW (bear) to 1,160 KRW (bull), the price of 3,600 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 46/100 (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 271B KRW (≈ $199M) Micro · P/S ratio 1.32 · EPS (TTM) −661.26 KRW · Net margin −22.0% · Return on equity −18.2% · Return on assets (EBIT) 0.3% (5-year average) · Operating margin 3.0% · Revenue (TTM) 228B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 20 out of 100 (medium confidence).
What moves the price
The share trades about 63% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −11% fair-value upside, at −87%, 064260 screens richer than that median.
Fair Value models
Bear105.22 KRWFair Value 481.34 KRWBull1,160 KRW
Price 3,600 KRW · Downside -86.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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.Coverage ⓘCoverage = 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
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).
+30.2%
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 +27.6% 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.Software - Infrastructure · 345 stocks
Beats the industry median on 2/10 measures
Overall it trails its industry peers.
Valuation
Quality Score46 · Below median
Fair Value upside−86.6% · Bottom 25%
Profitability
Return on assets−8.6% · Bottom 25%
Net margin (12 months)−22.0% · Bottom 25%
Operating margin (12 months)3.0% · Below median
Growth and dividend
Revenue growth (quarter YoY)7.1% · Below median
Balance sheet
Debt / equity0.67× · Highest 25%
Valuation Multiplesvs Software - Infrastructure median · lower = cheaper
P/B0.90× · Cheapest 25%
P/S (12 months)1.19× · Cheaper than median
Price / free cash flow (fiscal year)21.4× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 25
FUTURE (revenue growth)36· sector 60
PAST (return on equity)0· sector 23
HEALTH (low debt)67· sector 98
DIVIDEND (yield)0· sector 31
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 Nov 8, 2026, our model estimates a fair value of 481.34 KRW versus a price of 3,600 KRW, about 87% lower (overvalued).
What is the fair value of 064260?
Our model-based fair value for Danal Co. Ltd is 481.34 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 3,600 KRW.
What is the quality score of 064260?
Danal Co. Ltd has a Quality Score of 46/100. 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 481.34 KRW (as of Nov 8, 2026) from 6 valuation models. Cautious scenario 105.22 KRW, optimistic scenario 1,160 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 481.34 KRW, about 87% lower versus a price of 3,600 KRW (overvalued). Cautious scenario 105.22 KRW, optimistic scenario 1,160 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 228B KRW (latest available figure, as of Nov 8, 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 +30.2 % per year for five years (discount rate 14.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.4 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 064260 use?
Our models discount Danal Co. Ltd at 14.2 %: a base by market capitalisation (micro), damped by beta 1.31, 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 +30.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.2 %) 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 free-cash-flow growth of +30.2 % per 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 +7.8 % a year. That is the yardstick for the growth priced into Danal Co. Ltd (+30.2 % per 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 5.27 %: that much free cash flow Danal Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (14.2 %), 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 481.34 KRW per share (as of Nov 8, 2026), against a price of 3,600 KRW. It is the blended result of 6 valuation models in 3 families (DCF Models, Asset-Based, Growth DCF).
Is Danal Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 064260 trades above its calculated fair value: price 3,600 KRW, fair value 481.34 KRW, a gap of about −87% (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 (3,600 KRW); the fair value is what the company's own numbers justify (481.34 KRW). For Danal Co. Ltd the two are 3,119 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 271B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 3,600 KRW; our models calculate a fair value of 481.34 KRW per share.
What do the bullish and bearish scenarios say about 064260?
Our models span a range for Danal Co. Ltd: cautious scenario 105.22 KRW, base 481.34 KRW, optimistic 1,160 KRW per share (as of Nov 8, 2026, price 3,600 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 Nov 8, 2026): return on equity −18.2%, debt of 0.67 per unit of equity. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is 064260 from its 52-week high?
Danal Co. Ltd trades at 3,600 KRW, about 63% below its 52-week high of 9,860 KRW and at the low of 3,600 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 481.34 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 Nov 8, 2026: price 3,600 KRW, calculated fair value 481.34 KRW (−87%), Quality Score 46/100, from 6 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 6 models from 3 families: DCF Models, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 481.34 KRW builds on their evidence-weighted average, 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 13.0% 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 Nov 6, 2026 was 3,600 KRW. Our model-based fair value is 481.34 KRW, about 87% lower (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 (1,160 KRW). The favourable scenario is already priced in. Weak quality (46/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (105.22 KRW to 1,160 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.
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 271B KRW (≈ $199M). 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 1.32 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Danal Co. Ltd (064260)?
Earnings per share at Danal Co. Ltd are −661.26 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Danal Co. Ltd (064260)?
The net margin of Danal Co. Ltd is −22.0% (last twelve months). 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 −18.2% (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 3.0% (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 +7.1% 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 27,000+ stock screener.
Thin data
Nov 8, 2026