DY Power Corp (210540) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of DY Power Corp KRW 33,300, price KRW 11,100, upside +200.0%, quality 59 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch DY Power Corp 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
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 8,127 KRW – 18,149 KRW · fair‑value band 21,890 KRW – 48,843 KRW · the 11,100 KRW price screens below the 33,300 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 DY Power in your weekly email
Every Wednesday you see whether DY Power 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.
DY Power Corporation engages in production and sales of hydraulic cylinders for construction equipment in Korea. It offers excavators, aerial work platform, fork lifts, wheel loaders, and backhoe loaders. The company was founded in 1978 and is based in Changwon-Si, South Korea.
Stock analysis
DY Power Corp (210540) currently trades at 11,100 KRW, while our model-based Fair Value estimate is 33,300 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 43,809 KRW per share, and 24 of the 24 models we run sit above the 11,100 KRW price.
Bear case: the Earnings-Based group reads lowest at 17,398 KRW, and 0 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 21,890 KRW (bear) to 48,843 KRW (bull), the price of 11,100 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 59/100 (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.
DY Power Corp reported revenue of 383B KRW in FY2025 versus 437B KRW in FY2021, a compound −3.3%/yr. Reported net income was 25.1B KRW in FY2025, compounding −5.1%/yr from FY2021.
Key figures
Market cap 122B KRW (≈ $90.0M) · P/S ratio 0.30 · Dividend yield 4.5% · Net margin 6.6% · Return on equity 8.4% · Return on assets (EBIT) 9.3% · Operating margin 11.4% · Revenue (TTM) 392B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 32% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 16% fair-value upside, at 200%, 210540 screens cheaper than that median.
Fair Value models
Bear 21,890 KRWFair Value 33,300 KRWBull 48,843 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.
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
−0.5%
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.
−3.0%
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.
+4.7%
Start year 2020 (pandemic). Over 10 years: +4.4% a year
Revenue growth 11 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.
+28.3%
’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.
+4.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−0.2%
Dividend (yield on the price)4.5%
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.12% → 8%
Growth Forecast
Little optimism in the price
The price assumes less 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).
−15.4%
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 −17.1% 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.Farm & Heavy Construction Machinery · 155 stocks
Beats the industry median on 10/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+200% · Top 25%
Profitability
Return on equity (TTM)8% · Above median
Return on assets5% · Above median
Net margin (TTM)7% · Above median
Operating margin (TTM)11% · Above median
Growth and dividend
Revenue growth10% · Above median
Dividend yield (TTM)4.5% · Top 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Farm & Heavy Construction Machinery 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). "DY Power Corp Fair Value". https://www.fairvalue-calculator.com/stock/210540
Frequently asked questions
Is DY Power Corp (210540) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 33,300 KRW versus a price of 11,100 KRW, about +200% upside (undervalued).
What is the fair value of 210540?
Our model-based fair value for DY Power Corp is 33,300 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 11,100 KRW.
What is the quality score of 210540?
DY Power Corp has a Quality Score of 59/100. 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 DY Power Corp (210540)?
Our model-based price target is the fair value of 33,300 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 21,890 KRW, optimistic scenario 48,843 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the DY Power Corp stock forecast for 2026?
Our models put fair value at 33,300 KRW, about +200% upside versus a price of 11,100 KRW (undervalued). Cautious scenario 21,890 KRW, optimistic scenario 48,843 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of DY Power Corp (210540)?
DY Power Corp reported trailing-twelve-month revenue of about 392B KRW (latest available figure, as of Sep 24, 2026).
Does DY Power Corp pay a dividend?
DY Power Corp currently shows a dividend yield of about 4.50% relative to its recent price (as of Sep 24, 2026).
What growth is priced into DY Power Corp (210540)?
For today's price to be fair in a discounted-cash-flow model, DY Power Corp would have to grow free cash flow by -15.4 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 210540 use?
Our models discount DY Power Corp at 12.6 %: a base by market capitalisation (micro), damped by beta 0.82, 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 DY Power Corp that is -15.4 % per year a year over ten years, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has DY Power Corp (210540) delivered so far?
Over the past 5 years revenue at DY Power Corp grew +4.7 % a year. The price currently implies -15.4 % 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 DY Power Corp (210540) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into DY Power Corp (-15.4 % 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 DY Power Corp (210540)?
The free-cash-flow yield on the price is 12.20 %: that much free cash flow DY Power Corp produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of DY Power Corp (210540)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For DY Power Corp it is 33,300 KRW per share (as of Sep 24, 2026), against a price of 11,100 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is DY Power Corp stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 210540 trades below its calculated fair value: price 11,100 KRW, fair value 33,300 KRW, a gap of about +200% (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 210540?
No. The price is what the market pays today (11,100 KRW); the fair value is what the company's own numbers justify (33,300 KRW). For DY Power Corp the two are 22,200 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is DY Power Corp worth?
The market values DY Power Corp at about 122B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 11,100 KRW; our models calculate a fair value of 33,300 KRW per share.
What do the bullish and bearish scenarios say about 210540?
Our models span a range for DY Power Corp: cautious scenario 21,890 KRW, base 33,300 KRW, optimistic 48,843 KRW per share (as of Sep 24, 2026, price 11,100 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of DY Power Corp (210540)?
Balance-sheet figures for DY Power Corp (as of Sep 24, 2026): return on equity 8.4%, debt of 0.00 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is 210540 from its 52-week high?
DY Power Corp trades at 11,100 KRW, about 32% below its 52-week high of 16,300 KRW and 7% above the low of 10,420 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 33,300 KRW is for.
Which stocks are comparable to DY Power Corp?
From the same area (Industrials) we also value Caterpillar Inc, Deere & Company, PACCAR Inc, Daimler Truck Holding, 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 DY Power Corp stock attractive at the current price?
The data as of Sep 24, 2026: price 11,100 KRW, calculated fair value 33,300 KRW (+200%), Quality Score 59/100, 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 210540 calculated?
We run DY Power Corp 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 33,300 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. DY Power Corp currently trades 200 % 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 DY Power Corp (210540)?
The closing price on Sep 23, 2026 was 11,100 KRW. Our model-based fair value is 33,300 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with DY Power Corp right now?
The price is below even our cautious bear case (21,890 KRW). The market is more pessimistic than our downside scenario. 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 quality (59/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (21,890 KRW to 48,843 KRW) leaves room in how you read the outcome.
Key figures of DY Power Corp
How large is the market capitalisation of DY Power Corp (210540)?
The market capitalisation of DY Power Corp is 122B KRW (≈ $90.0M). 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 DY Power Corp (210540)?
The price-to-sales ratio of DY Power Corp is 0.30 (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 DY Power Corp (210540)?
The dividend yield of DY Power Corp is 4.5%. 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 DY Power Corp (210540)?
The net margin of DY Power Corp is 6.6% (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 DY Power Corp (210540)?
The return on equity (ROE) of DY Power Corp is 8.4% (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 DY Power Corp (210540)?
On an EBIT basis the return on assets of DY Power Corp is 9.3% (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 DY Power Corp (210540)?
The operating margin of DY Power Corp is 11.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at DY Power Corp (210540)?
Revenue at DY Power Corp is growing +9.9% versus a year earlier (3y avg −3.0%). 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 DY Power Corp (210540)?
Earnings per share at DY Power Corp are growing +10.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does DY Power Corp (210540) carry?
The net debt of DY Power Corp is 3.2B KRW (fiscal year 2019, ≈ 0.2 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 DY Power Corp in the live analysis
One click puts DY Power 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.
