d'Alba Global (483650) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of d'Alba Global stock KRW 162,360, price KRW 142,700, upside +13.8%, quality 75 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 3, 2026.
How to read this chart
18‑month range 107,930 KRW – 265,000 KRW · fair‑value band 101,442 KRW – 257,707 KRW · the 142,700 KRW price screens below the 162,360 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow d'Alba Global in your weekly email
Every Wednesday you see whether d'Alba Global 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'Alba Global Co., Ltd. engages in the manufacturing and sale of perfumes and cosmetic products in South Korea and internationally.
Show moreShow less
The company offers mists, sun care, serums, creams, masks, and sunscreens under the d'Alba brand; health functional foods under the Veganery brand name; health beauty devices; and low-irritation beauty solutions.
It sells its products through B2C, home shopping, B2B customers, offline distribution channels, as well as online. The company also owns mall. The company was founded in 2016 and is based in Seoul South Korea.
Stock analysis
d'Alba Global (483650) currently trades at 142,700 KRW, while our model-based Fair Value estimate is 162,360 KRW, implying the stock looks roughly 12% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 292,195 KRW per share, and 9 of the 26 models we run sit above the 142,700 KRW price.
Bear case: the Dividend Discount group reads lowest at 31,126 KRW, and 17 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 101,442 KRW (bear) to 257,707 KRW (bull), the price of 142,700 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 75/100 (high quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
d'Alba Global reported revenue of 520B KRW in FY2025 versus 145B KRW in FY2022, a compound +53.0%/yr. Reported net income was 79.1B KRW in FY2025, compounding +346.0%/yr from FY2022. FY2022 was a trough year, so the rate overstates the trend.
Key figures
Market cap 1.8T KRW (≈ $1.3B) Small · P/E ratio 16.6 · P/S ratio 2.77 · EPS (TTM) 8,792 KRW · Dividend yield 1.8% · Net margin 17.1% · Return on equity 49.4% · Return on assets (EBIT) 40.6% (4-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 91 out of 100 (medium confidence).
What moves the price
The share trades about 46% below its 52-week high and 20% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −26% fair-value upside, at 14%, 483650 screens cheaper than that median.
Fair Value models
Bear101,442 KRWFair Value 162,360 KRWBull257,707 KRW
Price 142,700 KRW · Upside +13.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (5,268 KRW per share) are deliberately not added.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.Coverage ⓘCoverage = 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
+68.2%
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.
+53.0%
’22
’23
’24
’25
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: rate outside our plausibility band
not computed
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).
+18.1%
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.
+29.1%
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 +15.6% a year for the price and +26.5% 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.Household & Personal Products · 230 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score75 · Top 25%
Fair Value upside+13.8% · Above median
Profitability
Return on equity (12 months)49.4% · Top 25%
Return on assets31.0% · Top 25%
Net margin (12 months)17.1% · Top 25%
Operating margin (12 months)25.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)45.6% · Top 25%
Dividend yield (12 months)1.8% · Below median
Valuation Multiplesvs Household & Personal Products median · lower = cheaper
P/E (12 months)16.6× · Pricier than median
P/B8.87× · Priciest 25%
P/S (12 months)2.77× · Priciest 25%
Price / free cash flow (fiscal year)25.9× · Pricier than median
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'Alba Global Fair Value". https://www.fairvalue-calculator.com/stock/483650
Frequently asked questions
Is d'Alba Global (483650) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 162,360 KRW versus a price of 142,700 KRW, about +14% upside (undervalued).
What is the fair value of 483650?
Our model-based fair value for d'Alba Global is 162,360 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 142,700 KRW.
What is the quality score of 483650?
d'Alba Global has a Quality Score of 75/100. 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'Alba Global (483650)?
Our model-based price target is the fair value of 162,360 KRW (as of Nov 3, 2026) from 26 valuation models. Cautious scenario 101,442 KRW, optimistic scenario 257,707 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the d'Alba Global stock forecast for 2026?
Our models put fair value at 162,360 KRW, about +14% upside versus a price of 142,700 KRW (undervalued). Cautious scenario 101,442 KRW, optimistic scenario 257,707 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of d'Alba Global (483650)?
d'Alba Global reported trailing-twelve-month revenue of about 636B KRW (latest available figure, as of Nov 3, 2026).
Does d'Alba Global pay a dividend?
d'Alba Global currently shows a dividend yield of 1.84% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of d'Alba Global (483650) and when is the ex-dividend date?
d'Alba Global pays a dividend of 2,629 KRW per share a year, a dividend yield of 1.8%. The last ex-dividend date was Apr 2, 2026. The payout ratio is 29.9% of earnings. Free cash flow covers the dividend 2.09 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into d'Alba Global (483650)?
For today's price to be fair in a discounted-cash-flow model, d'Alba Global would have to grow free cash flow by +18.1 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +53.0 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 483650 use?
Our models discount d'Alba Global at 11.6 %: a base by market capitalisation (small), 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'Alba Global that is +18.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has d'Alba Global (483650) delivered so far?
Over the past 3 years revenue at d'Alba Global grew +53.0 % a year. The price currently implies free-cash-flow growth of +18.1 % per 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'Alba Global (483650) growing?
The median revenue growth in the sector is +2.0 % a year. That is the yardstick for the growth priced into d'Alba Global (+18.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of d'Alba Global (483650)?
The free-cash-flow yield on the price is 3.87 %: that much free cash flow d'Alba Global produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of d'Alba Global (483650)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For d'Alba Global it is 162,360 KRW per share (as of Nov 3, 2026), against a price of 142,700 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is d'Alba Global stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 483650 trades below its calculated fair value: price 142,700 KRW, fair value 162,360 KRW, a gap of about +14% (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 483650?
No. The price is what the market pays today (142,700 KRW); the fair value is what the company's own numbers justify (162,360 KRW). For d'Alba Global the two are 19,660 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is d'Alba Global worth?
The market values d'Alba Global at about 1.8T KRW (market capitalisation, as of Nov 3, 2026). Per share that is 142,700 KRW; our models calculate a fair value of 162,360 KRW per share.
What do the bullish and bearish scenarios say about 483650?
Our models span a range for d'Alba Global: cautious scenario 101,442 KRW, base 162,360 KRW, optimistic 257,707 KRW per share (as of Nov 3, 2026, price 142,700 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 483650?
d'Alba Global trades at a price-to-earnings ratio of 16.6 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 162,360 KRW is built from several models across several years. Other multiples: P/B 8.9, P/S 2.8, EV/EBITDA 12.2.
How solid is the balance sheet of d'Alba Global (483650)?
Balance-sheet figures for d'Alba Global (as of Nov 3, 2026): return on equity 49.4%. They feed the Quality Score of 75/100, which measures business quality independently of the share price.
How far is 483650 from its 52-week high?
d'Alba Global trades at 142,700 KRW, about 46% below its 52-week high of 265,000 KRW and 20% above the low of 118,812 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 162,360 KRW is for.
Which stocks are comparable to d'Alba Global?
From the same area (Consumer Defensive) we also value Colgate-Palmolive Company, Hindustan Unilever Limited, The Estée Lauder Companies Inc, Henkel AG, 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'Alba Global stock attractive at the current price?
The data as of Nov 3, 2026: price 142,700 KRW, calculated fair value 162,360 KRW (+14%), Quality Score 75/100, from 26 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 483650 calculated?
We run d'Alba Global through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 162,360 KRW builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. d'Alba Global currently trades 12% 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 d'Alba Global (483650)?
The closing price on Nov 6, 2026 was 142,700 KRW. Our model-based fair value is 162,360 KRW, about +14% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with d'Alba Global right now?
A fairly wide model range (101,442 KRW to 257,707 KRW) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Key figures of d'Alba Global
How large is the market capitalisation of d'Alba Global (483650)?
The market capitalisation of d'Alba Global is 1.8T KRW (≈ $1.3B). 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 d'Alba Global (483650)?
The price-to-sales ratio of d'Alba Global is 2.77 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of d'Alba Global (483650)?
Earnings per share at d'Alba Global are 8,792 KRW (price ÷ EPS = P/E 16.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of d'Alba Global (483650)?
The dividend yield of d'Alba Global is 1.8% (payout 29.9%). 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 d'Alba Global (483650)?
The net margin of d'Alba Global is 17.1% (last twelve months). 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 d'Alba Global (483650)?
The return on equity (ROE) of d'Alba Global is 49.4% (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 d'Alba Global (483650)?
On an EBIT basis the return on assets of d'Alba Global is 40.6% (avg 4y). 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 d'Alba Global (483650)?
The operating margin of d'Alba Global is 25.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at d'Alba Global (483650)?
Revenue at d'Alba Global is growing +45.6% versus a year earlier (3y avg +53.0%). 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 d'Alba Global (483650)?
Earnings per share at d'Alba Global are growing +82.9% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch d'Alba Global in the live analysis
One click puts d'Alba Global on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 3, 2026