D&D Platform Reit Co Ltd (377190) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of D&D Platform Reit Co Ltd KRW 2,122, price KRW 2,220, upside -4.4%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch D&D Platform Reit 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 1,946 KRW – 3,857 KRW · fair‑value band 882.99 KRW – 5,803 KRW · the 2,220 KRW price screens above the 2,122 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 D&D Platform Reit Co in your weekly email
Every Wednesday you see whether D&D Platform Reit 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.
D&D Platform REIT Co., Ltd. is a publicly listed real estate investment trust (REIT) in South Korea focused on acquiring, owning, and managing income-generating real estate assets. The REIT invests in a diversified portfolio sourced from SK D&D-developed properties, group assets, and private REIT investments.
Show more
D&D Platform REIT Co., Ltd. is a publicly listed real estate investment trust (REIT) in South Korea focused on acquiring, owning, and managing income-generating real estate assets. The REIT invests in a diversified portfolio sourced from SK D&D-developed properties, group assets, and private REIT investments. Its strategy emphasizes expanding assets under management, enhancing financing capabilities, and delivering stable dividend income to shareholders. The company also pursues growth through development projects and investments in emerging real estate sectors via strategic partnerships.
Stock analysis
D&D Platform Reit Co Ltd (377190) currently trades at 2,220 KRW, while our model-based Fair Value estimate is 2,122 KRW, implying the stock looks roughly 4.6% fairly valued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 3,098 KRW per share, and 6 of the 12 models we run sit above the 2,220 KRW price.
Bear case: the Multiples group reads lowest at 1,177 KRW, and 6 of the 12 models stay below the price. Evidence for this calculation is medium.
Scenario range: 882.99 KRW (bear) to 5,803 KRW (bull), the price of 2,220 KRW sits inside 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 55/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
D&D Platform Reit Co Ltd reported revenue of 29.8B KRW in FY2026 versus 20.0B KRW in FY2022, a compound +10.4%/yr. Reported net income was 6.1B KRW in FY2026, compounding +51.0%/yr from FY2022.
Key figures
Market cap 196B KRW (≈ $137M) · Dividend yield 10.8% · Net margin 20.6% · Return on assets (EBIT) 1.4% · Free cash flow 12.6B KRW · Net debt 648B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 39% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 1% fair-value upside, at −4%, 377190 screens richer than that median.
Fair Value models
Bear 882.99 KRWFair Value 2,122 KRWBull 5,803 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.86/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+13.0%
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.
+12.5%
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.
+12.2%
Start year 2021 (pandemic)
Revenue growth 6 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.
+18.4%
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+20.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.0%
Dividend (yield on the price)10.8%
Profit margin 2021 to 2026 ⓘ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.30% → 67%
2026 sits 64% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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).
+42.7%
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 +39.8% a year for the price.
Compare D&D Platform Reit Co Ltd with another stock
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.REIT - Diversified · 156 stocks
Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside+8% · Above median
Profitability
Return on assets0% · Bottom 25%
Net margin (TTM)21% · Below median
Operating margin (TTM)0% · Bottom 25%
Growth and dividend
Revenue growth0% · Below median
Dividend yield (TTM)10.8% · Top 25%
Balance sheet
Debt / equity0.97× · Highest 25%
Valuation Multiplesvs REIT - Diversified 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). "D&D Platform Reit Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/377190
Frequently asked questions
Is D&D Platform Reit Co Ltd (377190) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 2,122 KRW versus a price of 2,220 KRW, about −4% upside (fairly valued).
What is the fair value of 377190?
Our model-based fair value for D&D Platform Reit Co Ltd is 2,122 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 2,220 KRW.
What is the quality score of 377190?
D&D Platform Reit Co Ltd has a Quality Score of 55/100. 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 D&D Platform Reit Co Ltd (377190)?
Our model-based price target is the fair value of 2,122 KRW (as of Sep 24, 2026) from 13 valuation models. Cautious scenario 882.99 KRW, optimistic scenario 5,803 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the D&D Platform Reit Co Ltd stock forecast for 2026?
Our models put fair value at 2,122 KRW, about −4% upside versus a price of 2,220 KRW (fairly valued). Cautious scenario 882.99 KRW, optimistic scenario 5,803 KRW. The calculation is refreshed regularly with new filings.
Does D&D Platform Reit Co Ltd pay a dividend?
D&D Platform Reit Co Ltd currently shows a dividend yield of about 10.81% relative to its recent price (as of Sep 24, 2026).
What growth is priced into D&D Platform Reit Co Ltd (377190)?
For today's price to be fair in a discounted-cash-flow model, D&D Platform Reit Co Ltd would have to grow free cash flow by +42.7 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +12.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 377190 use?
Our models discount D&D Platform Reit Co Ltd at 13.1 %: a base by market capitalisation (micro), 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 D&D Platform Reit Co Ltd that is +42.7 % per year a year over ten years, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has D&D Platform Reit Co Ltd (377190) delivered so far?
Over the past 5 years revenue at D&D Platform Reit Co Ltd grew +12.2 % a year. The price currently implies +42.7 % 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 D&D Platform Reit Co Ltd (377190) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into D&D Platform Reit Co Ltd (+42.7 % 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 D&D Platform Reit Co Ltd (377190)?
The free-cash-flow yield on the price is 6.43 %: that much free cash flow D&D Platform Reit Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of D&D Platform Reit Co Ltd (377190)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For D&D Platform Reit Co Ltd it is 2,122 KRW per share (as of Sep 24, 2026), against a price of 2,220 KRW. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is D&D Platform Reit Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 377190 trades above its calculated fair value: price 2,220 KRW, fair value 2,122 KRW, a gap of about −4% (fairly valued). 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 377190?
No. The price is what the market pays today (2,220 KRW); the fair value is what the company's own numbers justify (2,122 KRW). For D&D Platform Reit Co Ltd the two are 98.02 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is D&D Platform Reit Co Ltd worth?
The market values D&D Platform Reit Co Ltd at about 196B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 2,220 KRW; our models calculate a fair value of 2,122 KRW per share.
What do the bullish and bearish scenarios say about 377190?
Our models span a range for D&D Platform Reit Co Ltd: cautious scenario 882.99 KRW, base 2,122 KRW, optimistic 5,803 KRW per share (as of Sep 24, 2026, price 2,220 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of D&D Platform Reit Co Ltd (377190)?
Balance-sheet figures for D&D Platform Reit Co Ltd (as of Sep 24, 2026): debt of 0.97 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 377190 from its 52-week high?
D&D Platform Reit Co Ltd trades at 2,220 KRW, about 39% below its 52-week high of 3,612 KRW and 6% above the low of 2,100 KRW (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 2,122 KRW is for.
Which stocks are comparable to D&D Platform Reit Co Ltd?
From the same area (Real Estate) we also value Goodman Group, VICI Properties Inc, W. P. Carey Inc, Charter Hall 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 D&D Platform Reit Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 2,220 KRW, calculated fair value 2,122 KRW (−4%), Quality Score 55/100, from 13 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 377190 calculated?
We run D&D Platform Reit Co Ltd through 13 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 2,122 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. D&D Platform Reit 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 D&D Platform Reit Co Ltd (377190)?
The closing price on Sep 23, 2026 was 2,220 KRW. Our model-based fair value is 2,122 KRW, about −4% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with D&D Platform Reit Co Ltd right now?
The model range is unusually wide (882.99 KRW to 5,803 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of D&D Platform Reit Co Ltd
How large is the market capitalisation of D&D Platform Reit Co Ltd (377190)?
The market capitalisation of D&D Platform Reit Co Ltd is 196B KRW (≈ $137M). 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 dividend yield of D&D Platform Reit Co Ltd (377190)?
The dividend yield of D&D Platform Reit Co Ltd is 10.8%. 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 D&D Platform Reit Co Ltd (377190)?
The net margin of D&D Platform Reit Co Ltd is 20.6% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of D&D Platform Reit Co Ltd (377190)?
On an EBIT basis the return on assets of D&D Platform Reit Co Ltd is 1.4% (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.
How much net debt does D&D Platform Reit Co Ltd (377190) carry?
The net debt of D&D Platform Reit Co Ltd is 648B KRW (fiscal year 2026, ≈ 51.4 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 D&D Platform Reit Co Ltd in the live analysis
One click puts D&D Platform Reit 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.
