Dongyang Expre (084670) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Dongyang Expre stock KRW 17,281, price KRW 27,800, that is 37.8% below the price, quality 53 out of 100. Rating: strongly overvalued. Calculated from audited financials with 21 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 9, 2026.
How to read this chart
60‑month range 6,560 KRW – 133,600 KRW · fair‑value band 11,662 KRW – 23,473 KRW · the 27,800 KRW price screens above the 17,281 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Dongyang Expre in your weekly email
Every Wednesday you see whether Dongyang Expre 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.
Dongyang Express Corp. provides express bus transportation services in South Korea. The company also offers ticket reservation and freight transportation services. The company was founded in 1968 and is based in Seoul, South Korea.
Stock analysis
Dongyang Expre (084670) currently trades at 27,800 KRW, while our model-based Fair Value estimate is 17,281 KRW, 38% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 18,839 KRW per share, and 1 of the 20 models we run sit above the 27,800 KRW price.
Bear case: the Earnings-Based group reads lowest at 10,775 KRW, and 19 of the 20 models stay below the price. Data coverage for this calculation is low.
Scenario range: 11,662 KRW (bear) to 23,473 KRW (bull), the price of 27,800 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 53/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Dongyang Expre reported revenue of 125B KRW in FY2025 versus 81.2B KRW in FY2021, a compound +11.4%/yr. Reported net income was 3.0B KRW in FY2025.
Key figures
Market cap 74.7B KRW (≈ $55.2M) Micro · P/S ratio 0.66 · EPS (TTM) −21.78 KRW · Net margin 0.0% · Return on equity −0.2% · Return on assets (EBIT) −3.5% (5-year average) · Operating margin −4.2% · Revenue (TTM) 129B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 21 out of 100 (low confidence).
What moves the price
The share trades about 79% below its 52-week high and 288% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −19% fair-value upside, at −38%, 084670 screens richer than that median.
Fair Value models
Bear11,662 KRWFair Value 17,281 KRWBull23,473 KRW
Price 27,800 KRW · Downside -37.8%
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.72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+2.8%
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.
+6.2%
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.
+8.4%
Start year 2020 (pandemic). Over 10 years: −0.8% a year
Revenue growth 15 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.
−3.5%
’14
’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.
−37.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−37.9%
Dividend (yield on the price)0.0%
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.−37.9% vs −6.1%, 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.−27% → 4%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+39.6%
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 +36.8% 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.Railroads · 108 stocks
Beats the industry median on 3/11 measures
Overall it trails its industry peers.
Valuation
Quality Score53 · Below median
Fair Value upside−37.8% · Below median
Profitability
Return on assets1.9% · Bottom 25%
Net margin (12 months)0.0% · Bottom 25%
Operating margin (12 months)−4.2% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)9.0% · Above median
Balance sheet
Debt / equity0.34× · Above median
Valuation Multiplesvs Railroads 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). "Dongyang Expre Fair Value". https://www.fairvalue-calculator.com/stock/084670
Frequently asked questions
Is Dongyang Expre (084670) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 17,281 KRW versus a price of 27,800 KRW, about 38% lower (overvalued).
What is the fair value of 084670?
Our model-based fair value for Dongyang Expre is 17,281 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 27,800 KRW.
What is the quality score of 084670?
Dongyang Expre has a Quality Score of 53/100. 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 Dongyang Expre (084670)?
Our model-based price target is the fair value of 17,281 KRW (as of Nov 9, 2026) from 21 valuation models. Cautious scenario 11,662 KRW, optimistic scenario 23,473 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Dongyang Expre stock forecast for 2026?
Our models put fair value at 17,281 KRW, about 38% lower versus a price of 27,800 KRW (overvalued). Cautious scenario 11,662 KRW, optimistic scenario 23,473 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Dongyang Expre (084670)?
Dongyang Expre reported trailing-twelve-month revenue of about 129B KRW (latest available figure, as of Nov 9, 2026).
What growth is priced into Dongyang Expre (084670)?
For today's price to be fair in a discounted-cash-flow model, Dongyang Expre would have to grow free cash flow by +39.6 % per year for five years (discount rate 12.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 084670 use?
Our models discount Dongyang Expre at 12.5 %: a base by market capitalisation (micro), damped by beta 0.80, 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 Dongyang Expre that is +39.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.5 %) and the same formula as our fair value.
How much growth has Dongyang Expre (084670) delivered so far?
Over the past 5 years revenue at Dongyang Expre grew +8.4 % a year. The price currently implies free-cash-flow growth of +39.6 % 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 Dongyang Expre (084670) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Dongyang Expre (+39.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dongyang Expre (084670)?
The free-cash-flow yield on the price is 3.23 %: that much free cash flow Dongyang Expre produces per unit of market value. When it exceeds the discount rate of our models (12.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dongyang Expre (084670)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dongyang Expre it is 17,281 KRW per share (as of Nov 9, 2026), against a price of 27,800 KRW. It is the blended result of 21 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Dongyang Expre stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 084670 trades above its calculated fair value: price 27,800 KRW, fair value 17,281 KRW, a gap of about −38% (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 084670?
No. The price is what the market pays today (27,800 KRW); the fair value is what the company's own numbers justify (17,281 KRW). For Dongyang Expre the two are 10,519 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Dongyang Expre worth?
The market values Dongyang Expre at about 74.7B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 27,800 KRW; our models calculate a fair value of 17,281 KRW per share.
What do the bullish and bearish scenarios say about 084670?
Our models span a range for Dongyang Expre: cautious scenario 11,662 KRW, base 17,281 KRW, optimistic 23,473 KRW per share (as of Nov 9, 2026, price 27,800 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Dongyang Expre (084670)?
Balance-sheet figures for Dongyang Expre (as of Nov 9, 2026): return on equity −0.2%, debt of 0.34 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is 084670 from its 52-week high?
Dongyang Expre trades at 27,800 KRW, about 79% below its 52-week high of 133,600 KRW and 288% above the low of 7,170 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 17,281 KRW is for.
Which stocks are comparable to Dongyang Expre?
From the same area (Industrials) we also value Union Pacific Corporation, CSX Corporation, Canadian Pacific Kansas City Limited, Norfolk Southern Corporation, 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 Dongyang Expre stock attractive at the current price?
The data as of Nov 9, 2026: price 27,800 KRW, calculated fair value 17,281 KRW (−38%), Quality Score 53/100, from 21 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 084670 calculated?
We run Dongyang Expre through 21 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 17,281 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 13.3% above its aggregate fair value. Dongyang Expre 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 Dongyang Expre (084670)?
The closing price on Nov 6, 2026 was 27,800 KRW. Our model-based fair value is 17,281 KRW, about 38% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dongyang Expre right now?
The price sits above even our optimistic bull case (23,473 KRW). The favourable scenario is already priced in. 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 (53/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (11,662 KRW to 23,473 KRW) leaves room in how you read the outcome.
Key figures of Dongyang Expre
How large is the market capitalisation of Dongyang Expre (084670)?
The market capitalisation of Dongyang Expre is 74.7B KRW (≈ $55.2M). 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 Dongyang Expre (084670)?
The price-to-sales ratio of Dongyang Expre is 0.66 (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 Dongyang Expre (084670)?
Earnings per share at Dongyang Expre are −21.78 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Dongyang Expre (084670)?
The net margin of Dongyang Expre is 0.0% (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 Dongyang Expre (084670)?
The return on equity (ROE) of Dongyang Expre is −0.2% (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 Dongyang Expre (084670)?
On an EBIT basis the return on assets of Dongyang Expre is −3.5% (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 Dongyang Expre (084670)?
The operating margin of Dongyang Expre is −4.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dongyang Expre (084670)?
Revenue at Dongyang Expre is growing +9.0% versus a year earlier (3y avg +6.2%). 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 Dongyang Expre (084670)?
Earnings per share at Dongyang Expre are growing +177% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Dongyang Expre (084670) carry?
The net debt of Dongyang Expre is 74.5B KRW (fiscal year 2025, ≈ 31.8 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 Dongyang Expre in the live analysis
One click puts Dongyang Expre on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026