Dongil Metal Co. Ltd (109860) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Dongil Metal Co. Ltd stock KRW 4,618, price KRW 7,070, that is 34.7% below the price, quality 57 out of 100. Rating: overvalued. Calculated from audited financials with 25 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 7,000 KRW – 28,357 KRW · fair‑value band 2,973 KRW – 6,428 KRW · the 7,070 KRW price screens above the 4,618 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Dongil Metal Co. in your weekly email
Every Wednesday you see whether Dongil Metal 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.
Dongil Metal Co., Ltd. produces and sells construction machinery casting products in South Korea and internationally. The company offers its products primarily for excavators and cranes.
Show moreShow less
It provides various parts, such as front lugs; boom, center, and rear bearings; sprockets; idlers; con rods; turning and boom joints; sheaves; track shoe ass'y products; tumblers; and B/EXT. The company was founded in 1966 and is based in Yeongcheon, South Korea.
Stock analysis
Dongil Metal Co. Ltd (109860) currently trades at 7,070 KRW, while our model-based Fair Value estimate is 4,618 KRW, 35% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 8,131 KRW per share, and 7 of the 25 models we run sit above the 7,070 KRW price.
Bear case: the Earnings-Based group reads lowest at 1,921 KRW, and 18 of the 25 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 2,973 KRW (bear) to 6,428 KRW (bull), the price of 7,070 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 57/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Dongil Metal Co. Ltd reported revenue of 91.7B KRW in FY2025 versus 69.4B KRW in FY2021, a compound +7.2%/yr. Reported net income was 5.0B KRW in FY2025, compounding −24.0%/yr from FY2021.
Key figures
Market cap 59.8B KRW (≈ $44.2M) Micro · P/S ratio 0.59 · Dividend yield 4.6% · Net margin 19.7% · Return on equity 365% · Return on assets (EBIT) 3.6% (5-year average) · Operating margin 10.7% · Revenue (TTM) 103B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 63 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −32% fair-value upside, at −35%, 109860 screens richer than that median.
Fair Value models
Bear2,973 KRWFair Value 4,618 KRWBull6,428 KRW
Price 7,070 KRW · Downside -34.7%
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+6.7%
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.
−6.3%
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.
+9.4%
Start year 2020 (pandemic). Over 10 years: +1.9% a year
Revenue growth 13 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.
−1.3%
’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.
−15.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−19.7%
Dividend (yield on the price)4.6%
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.−19.7% vs 3.6%, 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.6% → 2%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+12.1%
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 +9.9% a year for the price.
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). "Dongil Metal Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/109860
Frequently asked questions
Is Dongil Metal Co. Ltd (109860) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 4,618 KRW versus a price of 7,070 KRW, about 35% lower (overvalued).
What is the fair value of 109860?
Our model-based fair value for Dongil Metal Co. Ltd is 4,618 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 7,070 KRW.
What is the quality score of 109860?
Dongil Metal Co. Ltd has a Quality Score of 57/100. 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 Dongil Metal Co. Ltd (109860)?
Our model-based price target is the fair value of 4,618 KRW (as of Nov 9, 2026) from 25 valuation models. Cautious scenario 2,973 KRW, optimistic scenario 6,428 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Dongil Metal Co. Ltd stock forecast for 2026?
Our models put fair value at 4,618 KRW, about 35% lower versus a price of 7,070 KRW (overvalued). Cautious scenario 2,973 KRW, optimistic scenario 6,428 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Dongil Metal Co. Ltd (109860)?
Dongil Metal Co. Ltd reported trailing-twelve-month revenue of about 103B KRW (latest available figure, as of Nov 9, 2026).
Does Dongil Metal Co. Ltd pay a dividend?
Dongil Metal Co. Ltd currently shows a dividend yield of 4.56% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Dongil Metal Co. Ltd (109860)?
Dongil Metal Co. Ltd has a dividend yield of 4.6%. A dividend has been paid every year since at least 2009. Our assessment: Safety not assessed. Payout ratio and cash coverage are not available, so we do not judge how safe this dividend is.
What growth is priced into Dongil Metal Co. Ltd (109860)?
For today's price to be fair in a discounted-cash-flow model, Dongil Metal Co. Ltd would have to grow free cash flow by +12.1 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 109860 use?
Our models discount Dongil Metal Co. Ltd at 8.9 %: a base by market capitalisation (nano), damped by beta 0.42, 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 Dongil Metal Co. Ltd that is +12.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has Dongil Metal Co. Ltd (109860) delivered so far?
Over the past 5 years revenue at Dongil Metal Co. Ltd grew +9.4 % a year. The price currently implies free-cash-flow growth of +12.1 % 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 Dongil Metal Co. Ltd (109860) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Dongil Metal Co. Ltd (+12.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dongil Metal Co. Ltd (109860)?
The free-cash-flow yield on the price is 2.77 %: that much free cash flow Dongil Metal Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dongil Metal Co. Ltd (109860)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dongil Metal Co. Ltd it is 4,618 KRW per share (as of Nov 9, 2026), against a price of 7,070 KRW. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Dongil Metal Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 109860 trades above its calculated fair value: price 7,070 KRW, fair value 4,618 KRW, a gap of about −35% (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 109860?
No. The price is what the market pays today (7,070 KRW); the fair value is what the company's own numbers justify (4,618 KRW). For Dongil Metal Co. Ltd the two are 2,452 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Dongil Metal Co. Ltd worth?
The market values Dongil Metal Co. Ltd at about 59.8B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 7,070 KRW; our models calculate a fair value of 4,618 KRW per share.
What do the bullish and bearish scenarios say about 109860?
Our models span a range for Dongil Metal Co. Ltd: cautious scenario 2,973 KRW, base 4,618 KRW, optimistic 6,428 KRW per share (as of Nov 9, 2026, price 7,070 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Dongil Metal Co. Ltd (109860)?
Balance-sheet figures for Dongil Metal Co. Ltd (as of Nov 9, 2026): return on equity 365.3%, debt of 0.06 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is 109860 from its 52-week high?
Dongil Metal Co. Ltd trades at 7,070 KRW, about 11% below its 52-week high of 7,970 KRW and 1% above the low of 7,000 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 4,618 KRW is for.
Which stocks are comparable to Dongil Metal Co. Ltd?
From the same area (Industrials) we also value Sungho Electronics Corp, SPG Co, BHI Co, VITZROCELL Co, 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 Dongil Metal Co. Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 7,070 KRW, calculated fair value 4,618 KRW (−35%), Quality Score 57/100, from 25 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 109860 calculated?
We run Dongil Metal Co. Ltd through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 4,618 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. Dongil Metal 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 Dongil Metal Co. Ltd (109860)?
The closing price on Nov 9, 2026 was 7,070 KRW. Our model-based fair value is 4,618 KRW, about 35% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dongil Metal Co. Ltd right now?
The price sits above even our optimistic bull case (6,428 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (2,973 KRW to 6,428 KRW) leaves room in how you read the outcome.
Key figures of Dongil Metal Co. Ltd
How large is the market capitalisation of Dongil Metal Co. Ltd (109860)?
The market capitalisation of Dongil Metal Co. Ltd is 59.8B KRW (≈ $44.2M). 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 Dongil Metal Co. Ltd (109860)?
The price-to-sales ratio of Dongil Metal Co. Ltd is 0.59 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Dongil Metal Co. Ltd (109860)?
The dividend yield of Dongil Metal Co. Ltd is 4.6%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Dongil Metal Co. Ltd (109860)?
The net margin of Dongil Metal Co. Ltd is 19.7% (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 Dongil Metal Co. Ltd (109860)?
The return on equity (ROE) of Dongil Metal Co. Ltd is 365% (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 Dongil Metal Co. Ltd (109860)?
On an EBIT basis the return on assets of Dongil Metal Co. Ltd is 3.6% (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 Dongil Metal Co. Ltd (109860)?
The operating margin of Dongil Metal Co. Ltd is 10.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dongil Metal Co. Ltd (109860)?
Revenue at Dongil Metal Co. Ltd is growing +71.4% versus a year earlier (3y avg −6.3%). 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 Dongil Metal Co. Ltd (109860)?
Earnings per share at Dongil Metal Co. Ltd are growing +172% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Dongil Metal Co. Ltd (109860) carry?
The net debt of Dongil Metal Co. Ltd is 4.6B KRW (fiscal year 2025, ≈ 2.8 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 Dongil Metal Co. Ltd in the live analysis
One click puts Dongil Metal Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026