DukSan Neolux Co.Ltd (213420) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of DukSan Neolux Co.Ltd KRW 59,339, price KRW 29,000, upside +104.6%, quality 63 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch DukSan Neolux 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
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 22,150 KRW – 72,000 KRW · fair‑value band 39,728 KRW – 91,081 KRW · the 29,000 KRW price screens below the 59,339 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 DukSan Neolux Co.Ltd in your weekly email
Every Wednesday you see whether DukSan Neolux Co.Ltd 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.
Duk San Neolux Co.,Ltd develops and manufactures OLED materials for display industry in South Korea. It offers ETL, EIL, red host, CPL, HTL, and HIL materials. The company was founded in 2008 and is headquartered in Cheonan-si, South Korea.
Stock analysis
DukSan Neolux Co.Ltd (213420) currently trades at 29,000 KRW, while our model-based Fair Value estimate is 59,339 KRW, implying the stock looks roughly 51.1% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 82,129 KRW per share, and 20 of the 24 models we run sit above the 29,000 KRW price.
Bear case: the Asset-Based group reads lowest at 12,325 KRW, and 4 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: 39,728 KRW (bear) to 91,081 KRW (bull), the price of 29,000 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 63/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
DukSan Neolux Co.Ltd reported revenue of 344B KRW in FY2025 versus 191B KRW in FY2021, a compound +15.8%/yr. Reported net income was 53.2B KRW in FY2025, compounding +3.2%/yr from FY2021.
Key figures
Market cap 780B KRW (≈ $546M) · P/S ratio 2.06 · Net margin 15.4% · Return on equity 13.9% · Return on assets (EBIT) 11.0% · Operating margin 23.5% · Revenue (TTM) 379B KRW · Revenue growth (YoY) +92.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 48% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −66% fair-value upside, at 105%, 213420 screens cheaper than that median.
Fair Value models
Bear 39,728 KRWFair Value 59,339 KRWBull 91,081 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+62.2%
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.
+24.9%
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.
+19.0%
Start year 2020 (pandemic). Over 10 years: +23.9% a year
Revenue growth 10 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.
+23.9%
’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.
+9.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.3%
Dividend (yield on the price)0.0%
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.9% vs 27%, 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.28% → 18%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
+6.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+18.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +4.7% a year for the price and +16.1% for the forecasts.
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.Electronic Components · 654 stocks
Beats the industry median on 8/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside+105% · Top 25%
Profitability
Return on equity (TTM)14% · Top 25%
Return on assets6% · Top 25%
Net margin (TTM)16% · Top 25%
Operating margin (TTM)23% · Top 25%
Growth and dividend
Revenue growth92% · Top 25%
Balance sheet
Debt / equity0.14× · Above median
Valuation Multiplesvs Electronic Components 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.
Is DukSan Neolux Co.Ltd (213420) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 59,339 KRW versus a price of 29,000 KRW, about +105% upside (undervalued).
What is the fair value of 213420?
Our model-based fair value for DukSan Neolux Co.Ltd is 59,339 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 29,000 KRW.
What is the quality score of 213420?
DukSan Neolux Co.Ltd has a Quality Score of 63/100. 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 DukSan Neolux Co.Ltd (213420)?
Our model-based price target is the fair value of 59,339 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 39,728 KRW, optimistic scenario 91,081 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the DukSan Neolux Co.Ltd stock forecast for 2026?
Our models put fair value at 59,339 KRW, about +105% upside versus a price of 29,000 KRW (undervalued). Cautious scenario 39,728 KRW, optimistic scenario 91,081 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of DukSan Neolux Co.Ltd (213420)?
DukSan Neolux Co.Ltd reported trailing-twelve-month revenue of about 379B KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into DukSan Neolux Co.Ltd (213420)?
For today's price to be fair in a discounted-cash-flow model, DukSan Neolux Co.Ltd would have to grow free cash flow by +6.9 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +19.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 213420 use?
Our models discount DukSan Neolux Co.Ltd at 10.2 %: a base by market capitalisation (small), damped by beta 0.01, 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 DukSan Neolux Co.Ltd that is +6.9 % per year a year over ten years, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has DukSan Neolux Co.Ltd (213420) delivered so far?
Over the past 5 years revenue at DukSan Neolux Co.Ltd grew +19.0 % a year. The price currently implies +6.9 % 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 DukSan Neolux Co.Ltd (213420) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into DukSan Neolux Co.Ltd (+6.9 % 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 DukSan Neolux Co.Ltd (213420)?
The free-cash-flow yield on the price is 6.53 %: that much free cash flow DukSan Neolux Co.Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of DukSan Neolux Co.Ltd (213420)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For DukSan Neolux Co.Ltd it is 59,339 KRW per share (as of Sep 24, 2026), against a price of 29,000 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is DukSan Neolux Co.Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 213420 trades below its calculated fair value: price 29,000 KRW, fair value 59,339 KRW, a gap of about +105% (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 213420?
No. The price is what the market pays today (29,000 KRW); the fair value is what the company's own numbers justify (59,339 KRW). For DukSan Neolux Co.Ltd the two are 30,339 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is DukSan Neolux Co.Ltd worth?
The market values DukSan Neolux Co.Ltd at about 780B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 29,000 KRW; our models calculate a fair value of 59,339 KRW per share.
What do the bullish and bearish scenarios say about 213420?
Our models span a range for DukSan Neolux Co.Ltd: cautious scenario 39,728 KRW, base 59,339 KRW, optimistic 91,081 KRW per share (as of Sep 24, 2026, price 29,000 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of DukSan Neolux Co.Ltd (213420)?
Balance-sheet figures for DukSan Neolux Co.Ltd (as of Sep 24, 2026): return on equity 13.9%, debt of 0.14 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 213420 from its 52-week high?
DukSan Neolux Co.Ltd trades at 29,000 KRW, about 48% below its 52-week high of 55,800 KRW and 12% above the low of 25,900 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 59,339 KRW is for.
Which stocks are comparable to DukSan Neolux Co.Ltd?
From the same area (Technology) we also value Amphenol Corporation, Delta Electronics, Inc, Corning Incorporated, Hon Hai Precision Industry 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 DukSan Neolux Co.Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 29,000 KRW, calculated fair value 59,339 KRW (+105%), Quality Score 63/100, 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 213420 calculated?
We run DukSan Neolux 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 59,339 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 14.1 % above its aggregate fair value. DukSan Neolux Co.Ltd currently trades 105 % 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 DukSan Neolux Co.Ltd (213420)?
The closing price on Sep 23, 2026 was 29,000 KRW. Our model-based fair value is 59,339 KRW, about +105% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with DukSan Neolux Co.Ltd right now?
The price is below even our cautious bear case (39,728 KRW). The market is more pessimistic than our downside scenario. Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (39,728 KRW to 91,081 KRW) leaves room in how you read the outcome.
Key figures of DukSan Neolux Co.Ltd
How large is the market capitalisation of DukSan Neolux Co.Ltd (213420)?
The market capitalisation of DukSan Neolux Co.Ltd is 780B KRW (≈ $546M). 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 DukSan Neolux Co.Ltd (213420)?
The price-to-sales ratio of DukSan Neolux Co.Ltd is 2.06 (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 DukSan Neolux Co.Ltd (213420)?
The net margin of DukSan Neolux Co.Ltd is 15.4% (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 DukSan Neolux Co.Ltd (213420)?
The return on equity (ROE) of DukSan Neolux Co.Ltd is 13.9% (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 DukSan Neolux Co.Ltd (213420)?
On an EBIT basis the return on assets of DukSan Neolux Co.Ltd is 11.0% (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 DukSan Neolux Co.Ltd (213420)?
The operating margin of DukSan Neolux Co.Ltd is 23.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at DukSan Neolux Co.Ltd (213420)?
Revenue at DukSan Neolux Co.Ltd is growing +92.1% versus a year earlier (3y avg +24.9%). 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 DukSan Neolux Co.Ltd (213420)?
Earnings per share at DukSan Neolux Co.Ltd are growing +94.3% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch DukSan Neolux Co.Ltd in the live analysis
One click puts DukSan Neolux 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.
