DSR Corp (155660) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of DSR Corp KRW 9,361, price KRW 4,250, upside +120.3%, quality 51 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
DSR Corporation engages in the manufacture and sale of wires and wire ropes worldwide. It offers fiber ropes, slings/webbings, wire ropes, and wires for various applications, such as mooring, lifting, fishing, oil and gas, mining, leisure, logging, crane, automotive, general use, electronics, construction, agriculture, and consumer goods.
Show more
DSR Corporation engages in the manufacture and sale of wires and wire ropes worldwide. It offers fiber ropes, slings/webbings, wire ropes, and wires for various applications, such as mooring, lifting, fishing, oil and gas, mining, leisure, logging, crane, automotive, general use, electronics, construction, agriculture, and consumer goods. The company was founded in 1940 and is headquartered in Busan, South Korea.
Stock analysis
DSR Corp (155660) currently trades at 4,250 KRW, while our model-based Fair Value estimate is 9,361 KRW, implying the stock looks roughly 54.6% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 15,897 KRW per share, and 19 of the 21 models we run sit above the 4,250 KRW price.
Bear case: the Growth DCF group reads lowest at 3,183 KRW, and 2 of the 21 models stay below the price. Evidence for this calculation is medium.
Scenario range: 7,820 KRW (bear) to 13,648 KRW (bull), the price of 4,250 KRW sits below 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 51/100 (solid 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.
DSR Corp reported revenue of 302B KRW in FY2025 versus 272B KRW in FY2021, a compound +2.6%/yr. Reported net income was 15.0B KRW in FY2025, compounding +5.0%/yr from FY2021.
Key figures
Market cap 68.0B KRW (≈ $50.6M) · P/S ratio 0.22 · Dividend yield 5.9% · Net margin 4.9% · Return on equity 12.6% · Return on assets (EBIT) 6.1% · Operating margin 4.6% · Revenue (TTM) 316B 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 11% below its 52-week high and 24% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −11% fair-value upside, at 120%, 155660 screens cheaper than that median.
Fair Value models
Bear 7,820 KRWFair Value 9,361 KRWBull 13,648 KRW
Price 4,250 KRW · Upside +120.3%
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
+0.9%
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.
+5.5%
Start year 2020 (pandemic). Over 10 years: +3.5% a year
Revenue growth 12 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.
+16.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.9%
Dividend (yield on the price)5.9%
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.10.9% vs 3.4%, picking up
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.5% → 6%
Start year 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).
+39.3%
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 +36.4% 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.Textile Manufacturing · 336 stocks
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). "DSR Corp Fair Value". https://www.fairvalue-calculator.com/stock/155660
Frequently asked questions
Is DSR Corp (155660) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 9,361 KRW versus a price of 4,250 KRW, about +120% upside (undervalued).
What is the fair value of 155660?
Our model-based fair value for DSR Corp is 9,361 KRW (as of Oct 3, 2026), built from audited fundamentals. The current price: 4,250 KRW.
What is the quality score of 155660?
DSR Corp has a Quality Score of 51/100. 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 DSR Corp (155660)?
Our model-based price target is the fair value of 9,361 KRW (as of Oct 3, 2026) from 21 valuation models. Cautious scenario 7,820 KRW, optimistic scenario 13,648 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the DSR Corp stock forecast for 2026?
Our models put fair value at 9,361 KRW, about +120% upside versus a price of 4,250 KRW (undervalued). Cautious scenario 7,820 KRW, optimistic scenario 13,648 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of DSR Corp (155660)?
DSR Corp reported trailing-twelve-month revenue of about 316B KRW (latest available figure, as of Oct 3, 2026).
Does DSR Corp pay a dividend?
DSR Corp currently shows a dividend yield of about 5.88% relative to its recent price (as of Oct 3, 2026).
What growth is priced into DSR Corp (155660)?
For today's price to be fair in a discounted-cash-flow model, DSR Corp would have to grow free cash flow by +39.3 % per year for five years (discount rate 11.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.5 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of 155660 use?
Our models discount DSR Corp at 11.7 %: a base by market capitalisation (micro), damped by beta 0.55, 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 DSR Corp that is +39.3 % per year a year over ten years, using the same discount rate (11.7 %) and the same formula as our fair value.
How much growth has DSR Corp (155660) delivered so far?
Over the past 5 years revenue at DSR Corp grew +5.5 % a year. The price currently implies +39.3 % 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 DSR Corp (155660) growing?
The median revenue growth in the sector is +9.1 % a year. That is the yardstick for the growth priced into DSR Corp (+39.3 % 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 DSR Corp (155660)?
The free-cash-flow yield on the price is 3.14 %: that much free cash flow DSR Corp produces per unit of market value. When it exceeds the discount rate of our models (11.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of DSR Corp (155660)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For DSR Corp it is 9,361 KRW per share (as of Oct 3, 2026), against a price of 4,250 KRW. It is the blended result of 21 valuation models (cash flow, earnings, asset, dividend).
Is DSR Corp stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 155660 trades below its calculated fair value: price 4,250 KRW, fair value 9,361 KRW, a gap of about +120% (undervalued). 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 155660?
No. The price is what the market pays today (4,250 KRW); the fair value is what the company's own numbers justify (9,361 KRW). For DSR Corp the two are 5,111 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is DSR Corp worth?
The market values DSR Corp at about 68.0B KRW (market capitalisation, as of Oct 3, 2026). Per share that is 4,250 KRW; our models calculate a fair value of 9,361 KRW per share.
What do the bullish and bearish scenarios say about 155660?
Our models span a range for DSR Corp: cautious scenario 7,820 KRW, base 9,361 KRW, optimistic 13,648 KRW per share (as of Oct 3, 2026, price 4,250 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of DSR Corp (155660)?
Balance-sheet figures for DSR Corp (as of Oct 3, 2026): return on equity 12.6%, debt of 0.05 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 155660 from its 52-week high?
DSR Corp trades at 4,250 KRW, about 11% below its 52-week high of 4,790 KRW and 24% above the low of 3,430 KRW (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 9,361 KRW is for.
Which stocks are comparable to DSR Corp?
From the same area (Consumer Cyclical) we also value Tongkun Group, Shenzhou International Group, Inner Mongolia ERDOS Resources Co, Far Eastern New Century 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 DSR Corp stock attractive at the current price?
The data as of Oct 3, 2026: price 4,250 KRW, calculated fair value 9,361 KRW (+120%), Quality Score 51/100, 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 155660 calculated?
We run DSR Corp through 21 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 9,361 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 15.0 % above its aggregate fair value. DSR Corp currently trades 55 % below its own fair value, and the market average says nothing about that. 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 DSR Corp (155660)?
The closing price on Oct 2, 2026 was 4,250 KRW. Our model-based fair value is 9,361 KRW, about +120% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with DSR Corp right now?
The price is below even our cautious bear case (7,820 KRW). The market is more pessimistic than our downside scenario. Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of DSR Corp
How large is the market capitalisation of DSR Corp (155660)?
The market capitalisation of DSR Corp is 68.0B KRW (≈ $50.6M). 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 DSR Corp (155660)?
The price-to-sales ratio of DSR Corp is 0.22 (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 DSR Corp (155660)?
The dividend yield of DSR Corp is 5.9%. 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 DSR Corp (155660)?
The net margin of DSR Corp is 4.9% (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 DSR Corp (155660)?
The return on equity (ROE) of DSR Corp is 12.6% (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 DSR Corp (155660)?
On an EBIT basis the return on assets of DSR Corp is 6.1% (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 DSR Corp (155660)?
The operating margin of DSR Corp is 4.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at DSR Corp (155660)?
Revenue at DSR Corp is growing +15.0% 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 DSR Corp (155660)?
Earnings per share at DSR Corp are growing +130% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does DSR Corp (155660) carry?
The net debt of DSR Corp is 79.7B KRW (fiscal year 2025, ≈ 37.3 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 DSR Corp in the live analysis
One click puts DSR Corp 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.
