Dgenx Co. Ltd (113810) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Dgenx Co. Ltd KRW 420, price KRW 3,095, upside -86.4%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Structural break:
The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.
Weakest SetupStrongly overvalued and low quality.
!Fair value 419.72 KRW · Strongly overvalued (−86.4%)
!Quality 48/100
!Weak Growth(revenue 5y −0.4 %/yr)
!Thin margins · 0.8% net margin (TTM)
✓Low debt · generates free cash flow
✓2.5% dividend yield · Sustainable
!Trails peers(3/9)
!Narrow moat23/100
!Evidence only low, so the estimate is less certain
Watch Dgenx 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
Dgenx Co., Ltd. engages in the manufacture and sale of automobile parts in South Korea and China. It offers exhaust system mufflers. The company was formerly known as Dongwon Tech Co., Ltd. and changed its name to Dgenx Co., Ltd. in May 2012. Dgenx Co., Ltd. was founded in 2006 and is headquartered in Siheung-si, South Korea.
Stock analysis
Dgenx Co. Ltd (113810) currently trades at 3,095 KRW, while our model-based Fair Value estimate is 419.72 KRW, 86.4% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 788.26 KRW per share, and 0 of the 24 models we run sit above the 3,095 KRW price.
Bear case: the Earnings-Based group reads lowest at 188.98 KRW, and 24 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 289.91 KRW (bear) to 552.52 KRW (bull), the price of 3,095 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 48/100 (below-average quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Dgenx Co. Ltd reported revenue of 80.4B KRW in FY2025 versus 69.8B KRW in FY2021, a compound +3.6%/yr. Reported net income was 742M KRW in FY2025, compounding −33.4%/yr from FY2021.
Key figures
Market cap 15.2B KRW (≈ $11.3M) · P/S ratio 0.18 · Dividend yield 2.5% · Net margin 0.9% · Return on equity 2.2% · Return on assets (EBIT) 4.7% · Operating margin 5.8% · Revenue (TTM) 82.2B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 1% below its 52-week high and 566% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −27% fair-value upside, at −86%, 113810 screens richer than that median.
Fair Value models
Bear 289.91 KRWFair Value 419.72 KRWBull 552.52 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. 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.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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−10.3%
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.
+7.4%
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: −2.5% 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.
−2.0%
’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.
−25.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−27.7%
Dividend (yield on the price)2.5%
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.−27.7% vs −12.8%, 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.−7% → 1%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 7.3%/yr over ~7Y (margin trend unclear) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
+20.5%
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 +18.1% 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.Auto Parts · 671 stocks
Beats the industry median on 3/9 measures
Overall it trails its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside−86.4% · Bottom 25%
Profitability
Return on equity (TTM)2.2% · Bottom 25%
Return on assets0.4% · Bottom 25%
Net margin (TTM)0.8% · Bottom 25%
Operating margin (TTM)5.8% · Above median
Growth and dividend
Revenue growth8.7% · Above median
Dividend yield (TTM)2.5% · Above median
Balance sheet
Debt / equity0.50× · Highest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 25
FUTURE (revenue growth)44· sector 28
PAST (return on equity)9· sector 29
HEALTH (low debt)75· sector 95
DIVIDEND (yield)50· sector 38
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 Dgenx Co. Ltd (113810) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 419.72 KRW versus a price of 3,095 KRW, about −86% upside (overvalued).
What is the fair value of 113810?
Our model-based fair value for Dgenx Co. Ltd is 419.72 KRW (as of Sep 27, 2026), built from audited fundamentals. The current price: 3,095 KRW.
What is the quality score of 113810?
Dgenx Co. Ltd has a Quality Score of 48/100. 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 Dgenx Co. Ltd (113810)?
Our model-based price target is the fair value of 419.72 KRW (as of Sep 27, 2026) from 24 valuation models. Cautious scenario 289.91 KRW, optimistic scenario 552.52 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Dgenx Co. Ltd stock forecast for 2026?
Our models put fair value at 419.72 KRW, about −86% upside versus a price of 3,095 KRW (overvalued). Cautious scenario 289.91 KRW, optimistic scenario 552.52 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Dgenx Co. Ltd (113810)?
Dgenx Co. Ltd reported trailing-twelve-month revenue of about 82.2B KRW (latest available figure, as of Sep 27, 2026).
Does Dgenx Co. Ltd pay a dividend?
Dgenx Co. Ltd currently shows a dividend yield of about 2.51% relative to its recent price (as of Sep 27, 2026).
What growth is priced into Dgenx Co. Ltd (113810)?
For today's price to be fair in a discounted-cash-flow model, Dgenx Co. Ltd would have to grow free cash flow by +20.5 % 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 -0.4 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of 113810 use?
Our models discount Dgenx Co. Ltd at 8.9 %: a base by market capitalisation (nano), damped by beta 0.16, 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 Dgenx Co. Ltd that is +20.5 % per year a year over ten years, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has Dgenx Co. Ltd (113810) delivered so far?
Over the past 5 years revenue at Dgenx Co. Ltd grew -0.4 % a year. The price currently implies +20.5 % 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 Dgenx Co. Ltd (113810) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Dgenx Co. Ltd (+20.5 % 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 Dgenx Co. Ltd (113810)?
The free-cash-flow yield on the price is 2.54 %: that much free cash flow Dgenx 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 Dgenx Co. Ltd (113810)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dgenx Co. Ltd it is 419.72 KRW per share (as of Sep 27, 2026), against a price of 3,095 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Dgenx Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 27, 2026, 113810 trades above its calculated fair value: price 3,095 KRW, fair value 419.72 KRW, a gap of about −86% (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 113810?
No. The price is what the market pays today (3,095 KRW); the fair value is what the company's own numbers justify (419.72 KRW). For Dgenx Co. Ltd the two are 2,675 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Dgenx Co. Ltd worth?
The market values Dgenx Co. Ltd at about 15.2B KRW (market capitalisation, as of Sep 27, 2026). Per share that is 3,095 KRW; our models calculate a fair value of 419.72 KRW per share.
What do the bullish and bearish scenarios say about 113810?
Our models span a range for Dgenx Co. Ltd: cautious scenario 289.91 KRW, base 419.72 KRW, optimistic 552.52 KRW per share (as of Sep 27, 2026, price 3,095 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Dgenx Co. Ltd (113810)?
Balance-sheet figures for Dgenx Co. Ltd (as of Sep 27, 2026): return on equity 2.2%, debt of 0.50 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 113810 from its 52-week high?
Dgenx Co. Ltd trades at 3,095 KRW, about 1% below its 52-week high of 3,130 KRW and 566% above the low of 465.00 KRW (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 419.72 KRW is for.
Which stocks are comparable to Dgenx Co. Ltd?
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 Dgenx Co. Ltd stock attractive at the current price?
The data as of Sep 27, 2026: price 3,095 KRW, calculated fair value 419.72 KRW (−86%), Quality Score 48/100, from 24 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 113810 calculated?
We run Dgenx Co. Ltd through 24 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 419.72 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 14.5 % above its aggregate fair value. Dgenx 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 Dgenx Co. Ltd (113810)?
The closing price on Oct 2, 2026 was 3,095 KRW. Our model-based fair value is 419.72 KRW, about −86% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dgenx Co. Ltd right now?
The price sits above even our optimistic bull case (552.52 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 (48/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (289.91 KRW to 552.52 KRW) leaves room in how you read the outcome.
Key figures of Dgenx Co. Ltd
How large is the market capitalisation of Dgenx Co. Ltd (113810)?
The market capitalisation of Dgenx Co. Ltd is 15.2B KRW (≈ $11.3M). 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 Dgenx Co. Ltd (113810)?
The price-to-sales ratio of Dgenx Co. Ltd is 0.18 (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 Dgenx Co. Ltd (113810)?
The dividend yield of Dgenx Co. Ltd is 2.5%. 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 Dgenx Co. Ltd (113810)?
The net margin of Dgenx Co. Ltd is 0.9% (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 Dgenx Co. Ltd (113810)?
The return on equity (ROE) of Dgenx Co. Ltd is 2.2% (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 Dgenx Co. Ltd (113810)?
On an EBIT basis the return on assets of Dgenx Co. Ltd is 4.7% (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 Dgenx Co. Ltd (113810)?
The operating margin of Dgenx Co. Ltd is 5.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dgenx Co. Ltd (113810)?
Revenue at Dgenx Co. Ltd is growing +8.7% versus a year earlier (3y avg +7.4%). 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 Dgenx Co. Ltd (113810)?
Earnings per share at Dgenx Co. Ltd are growing −4.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Dgenx Co. Ltd (113810) carry?
The net debt of Dgenx Co. Ltd is 3.6B KRW (fiscal year 2025, ≈ 1.4 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 Dgenx Co. Ltd in the live analysis
One click puts Dgenx 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.
