EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

DAE-IL Corporation (092200) fair value: what the stock is really worth

As of Sep 23, 2026: fair value of DAE-IL Corporation KRW 4,833, price KRW 5,560, upside -13.1%, quality 35 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? No
  3. Add to watchlist

Consumer Cyclical · KR · ISIN KR7092200005

DI Thin data Sep 24, 2026

DAE-IL Corporation

092200 · KO

Weak valuationQuality is weak on top of the rich price.

!Fair value 4,833 KRW · Overvalued (−13%)
!Quality 35/100
!Expensive Growth (revenue 5y +8.9 %/yr)
!Loss-making · -1.7% net margin (TTM)
!Moderate debt · negative free cash flow
!Trails peers (1/9)
!Narrow moat 23/100
!Evidence only low, so the estimate is less certain
!Weak on valuation: 16 out of 100
Watch DAE-IL Corporation 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 free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

14,630 KRW 3,100 KRW Fair Value 4,833 KRW Apr 2021 Sep 2026

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 3,100 KRW – 14,630 KRW · fair‑value band 3,631 KRW – 7,214 KRW · the 5,560 KRW price screens above the 4,833 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 DAE-IL in your weekly email

Every Wednesday you see whether DAE-IL 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.

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

Company profile

DAE-IL Corporation produces gears and shafts for power transmission devices in South Korea and internationally. It engages in the production, assembly, and supply transmission products for light passenger vehicles, 6-speed sun gears, 7-speed and 8-speed dual clutch transmissions, and electric vehicle reducers.

Show more

DAE-IL Corporation produces gears and shafts for power transmission devices in South Korea and internationally. It engages in the production, assembly, and supply transmission products for light passenger vehicles, 6-speed sun gears, 7-speed and 8-speed dual clutch transmissions, and electric vehicle reducers. The company also manufactures electric automobiles, motorcycles, and trucks. In addition, it exports its products. DAE-IL Corporation was founded in 1976 and is headquartered in Ulsan, South Korea.

Stock analysis

DAE-IL Corporation (092200) currently trades at 5,560 KRW, while our model-based Fair Value estimate is 4,833 KRW, implying the stock looks roughly 15.0% overvalued today.

Show more

Valuation

Bull case: the Multiples group reads highest at a median of 7,193 KRW per share, and 2 of the 6 models we run sit above the 5,560 KRW price.

Bear case: the Earnings-Based group reads lowest at 2,022 KRW, and 4 of the 6 models stay below the price. Evidence for this calculation is low.

Scenario range: 3,631 KRW (bear) to 7,214 KRW (bull), the price of 5,560 KRW sits inside 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 35/100 (below-average quality), in the Consumer Cyclical sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

DAE-IL Corporation reported revenue of 757B KRW in FY2025 versus 590B KRW in FY2021, a compound +6.4%/yr. Reported net income was −10.5B KRW in FY2025.

Key figures

Market cap 215B KRW (≈ $158M) · P/S ratio 0.23 · Net margin −1.4% · Return on equity −3.6% · Return on assets (EBIT) 4.1% · Operating margin 1.7% · Revenue (TTM) 729B KRW · Revenue growth (YoY) −14.5%.

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 and 44% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Consumer Cyclical peers we cover trades at −38% fair-value upside, at −13%, 092200 screens cheaper than that median.

Fair Value models

Bear 3,631 KRW Fair Value 4,833 KRW Bull 7,214 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.
Highest evidence
EPV 1,653 KRW 2,022 KRW 2,322 KRW 74
ROIC Compounder 1,653 KRW 2,022 KRW 2,322 KRW 72
EV/EBITDA 12,554 KRW 17,214 KRW 21,874 KRW 67
All 6 models by family
Earnings-Based
EPV 1,653 KRW 2,022 KRW 2,322 KRW 74
Multiples
EV/EBIT 5,038 KRW 7,193 KRW 9,347 KRW 65
EV/EBITDA 12,554 KRW 17,214 KRW 21,874 KRW 67
EV/Revenue 2,932 KRW 4,799 KRW 6,666 KRW 52
Asset-Based
NCAV (Graham) 1,835 KRW 2,459 KRW 3,669 KRW 54
Economic Profit
ROIC Compounder 1,653 KRW 2,022 KRW 2,322 KRW 72

Open the full fair value analysis →

Notify me when 092200 reaches fair value

Put 092200 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 35/100

Of which business quality 32 · Market factors (momentum, volatility) 35

Profitability 24
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 8
Earnings quality: real cash, not paper profit
Fin. Strength 7
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 35
Distance to the 52-week high (market factor)
Net Issuance 82
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 32/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+5.3%
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.
+2.9%
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.
+8.9%
Start year 2020 (pandemic). Over 10 years: +3.8% a year
Revenue growth 18 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%
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.
−14.4% (2020) → 2.4% (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

092200 screens 15% overvalued. Compare with O'Reilly Automotive, Inc →

Compare DAE-IL Corporation with another stock

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.Auto Parts · 692 stocks

Beats the industry median on 1/8 measures
Overall it trails its industry peers.
Valuation
Quality Score 35 · Bottom 25%
Fair Value upside −13% · Below median
Profitability
Return on assets 1% · Bottom 25%
Net margin (TTM) −2% · Bottom 25%
Operating margin (TTM) 2% · Bottom 25%
Growth and dividend
Revenue growth −15% · Bottom 25%
Balance sheet
Debt / equity 0.57× · Highest 25%

Valuation Multiplesvs Auto Parts median · lower = cheaper

EV/EBITDA 1.1× · Cheapest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)16 · sector 24
FUTURE (revenue growth)0 · sector 21
PAST (return on equity)0 · sector 28
HEALTH (low debt)71 · sector 95
DIVIDEND (yield)0 · sector 38

Context: sector, industry, market

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

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
O'Reilly Automotive, Inc ORLY $85.90 $48.08 −44%
AutoZone, Inc AZO $2,843 $2,368 −17%
Hyundai Mobis Co 012330 367,500 KRW 631,641 KRW +72%
Fuyao Glass Industry Group 600660 ¥53.77 ¥75.79 +41%
Magna International Inc MGA $63.73 $68.17 +7%
Genuine Parts Company GPC $128.76 $58.07 −55%
Samvardhana Motherson International Limited MOTHERSON ₹164.40 ₹96.97 −41%
Ningbo Tuopu Group 601689 ¥45.71 ¥28.28 −38%
Bosch Limited BOSCHLTD ₹47,955 ₹25,325 −47%
Bharat Forge Limited BHARATFORG ₹2,004 ₹407.35 −80%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

DAE-IL Corporation · Fair Value
4,833 KRW −15%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "DAE-IL Corporation Fair Value". https://www.fairvalue-calculator.com/stock/092200

Frequently asked questions

Is DAE-IL Corporation (092200) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 4,833 KRW versus a price of 5,560 KRW, about −13% upside (overvalued).
What is the fair value of 092200?
Our model-based fair value for DAE-IL Corporation is 4,833 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 5,560 KRW.
What is the quality score of 092200?
DAE-IL Corporation has a Quality Score of 35/100. 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 DAE-IL Corporation (092200)?
Our model-based price target is the fair value of 4,833 KRW (as of Sep 24, 2026) from 6 valuation models. Cautious scenario 3,631 KRW, optimistic scenario 7,214 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the DAE-IL Corporation stock forecast for 2026?
Our models put fair value at 4,833 KRW, about −13% upside versus a price of 5,560 KRW (overvalued). Cautious scenario 3,631 KRW, optimistic scenario 7,214 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of DAE-IL Corporation (092200)?
DAE-IL Corporation reported trailing-twelve-month revenue of about 729B KRW (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of DAE-IL Corporation (092200)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For DAE-IL Corporation it is 4,833 KRW per share (as of Sep 24, 2026), against a price of 5,560 KRW. It is the blended result of 6 valuation models (cash flow, earnings, asset, dividend).
Is DAE-IL Corporation stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 092200 trades above its calculated fair value: price 5,560 KRW, fair value 4,833 KRW, a gap of about −13% (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 092200?
No. The price is what the market pays today (5,560 KRW); the fair value is what the company's own numbers justify (4,833 KRW). For DAE-IL Corporation the two are 726.70 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is DAE-IL Corporation worth?
The market values DAE-IL Corporation at about 215B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 5,560 KRW; our models calculate a fair value of 4,833 KRW per share.
What do the bullish and bearish scenarios say about 092200?
Our models span a range for DAE-IL Corporation: cautious scenario 3,631 KRW, base 4,833 KRW, optimistic 7,214 KRW per share (as of Sep 24, 2026, price 5,560 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of DAE-IL Corporation (092200)?
Balance-sheet figures for DAE-IL Corporation (as of Sep 24, 2026): return on equity −3.6%, debt of 0.57 per unit of equity. They feed the Quality Score of 35/100, which measures business quality independently of the share price.
How far is 092200 from its 52-week high?
DAE-IL Corporation trades at 5,560 KRW, about 62% below its 52-week high of 14,630 KRW and 44% above the low of 3,855 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 4,833 KRW is for.
Which stocks are comparable to DAE-IL Corporation?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 DAE-IL Corporation stock attractive at the current price?
The data as of Sep 24, 2026: price 5,560 KRW, calculated fair value 4,833 KRW (−13%), Quality Score 35/100, 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 092200 calculated?
We run DAE-IL Corporation through 6 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 4,833 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. DAE-IL Corporation 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 DAE-IL Corporation (092200)?
The closing price on Sep 23, 2026 was 5,560 KRW. Our model-based fair value is 4,833 KRW, about −13% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with DAE-IL Corporation right now?
A fairly wide model range (3,631 KRW to 7,214 KRW) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of DAE-IL Corporation

How large is the market capitalisation of DAE-IL Corporation (092200)?
The market capitalisation of DAE-IL Corporation is 215B KRW (≈ $158M). 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 DAE-IL Corporation (092200)?
The price-to-sales ratio of DAE-IL Corporation is 0.23 (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 DAE-IL Corporation (092200)?
The net margin of DAE-IL Corporation is −1.4% (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 DAE-IL Corporation (092200)?
The return on equity (ROE) of DAE-IL Corporation is −3.6% (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 DAE-IL Corporation (092200)?
On an EBIT basis the return on assets of DAE-IL Corporation is 4.1% (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 DAE-IL Corporation (092200)?
The operating margin of DAE-IL Corporation is 1.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at DAE-IL Corporation (092200)?
Revenue at DAE-IL Corporation is growing −14.5% versus a year earlier (3y avg +2.9%). 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 DAE-IL Corporation (092200)?
Earnings per share at DAE-IL Corporation are growing −77.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does DAE-IL Corporation (092200) generate?
The free cash flow of DAE-IL Corporation is −24.0B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does DAE-IL Corporation (092200) carry?
The net debt of DAE-IL Corporation is 315B KRW (fiscal year 2025). 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 DAE-IL Corporation in the live analysis

One click puts DAE-IL Corporation 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.