EN DE

d'Alba Global Co (483650) Fair Value & Analysis

Consumer Defensive · KR · Market cap 2.9T KRW

DA d'Alba Global Co 483650 · KO
Price246,000 KRW
Fair Value115,761 KRW
Upside-52.9%
Quality74/100
Watch d'Alba Global Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 15.7% net margin
generates free cash flow
1.10% dividend yield
Ranks above peers (7/9)
Wide moat 90/100
Evidence: High Range 88,853 KRW – 362,059 KRW Share as image

Fair value as of: Jul 24, 2026

From 24 valuation models · updated 16 days ago

Fair value updated Jul 24, 2026, revised from 116,489 KRW to 115,761 KRW (−0.6%) since Jul 11, 2026. Share price +13.1% over the past month.

A solid business, but screening 53% overvalued on our models.

What matters now

  • A high-quality business (quality 74/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The model range is unusually wide (88,853 KRW to 362,059 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (15 months)

265,000 KRW 107,930 KRW Fair Value 115,761 KRW May 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 24, 2026.

How to read this chart

15‑month range 107,930 KRW – 265,000 KRW · fair‑value band 88,853 KRW – 362,059 KRW · the 246,000 KRW price screens above the 115,761 KRW fair value. As of Jul 24, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

d'Alba Global Co (483650) currently trades at 246,000 KRW, while our model-based Fair Value estimate is 115,761 KRW, implying the stock looks roughly 52.9% overvalued today. The Quality Score stands at 74/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, d'Alba Global Co generated revenue of 577B KRW at a net margin of 15.7%. Revenue grew 50.5% year over year. It earns a return on equity of 50.9%. Fundamentals as of Jul 24, 2026

Our scenario range runs from 88,853 KRW (bear case) to 362,059 KRW (bull case); at 246,000 KRW, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 10% below its 52-week high and 116% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -26% fair-value upside, at -53%, 483650 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income 54,560 KRW 81,105 KRW 1,120,079 KRW 76
Growth DCF 100,410 KRW 200,458 KRW 368,484 KRW 72
Growth-Adj P/E 200,919 KRW 287,027 KRW 373,135 KRW 68
All 24 models by family
DCF Models
FCF DCF 106,040 KRW 166,000 KRW 362,059 KRW 38
Owner Earnings 115,358 KRW 259,374 KRW 575,230 KRW 31
5Y Revenue Exit 94,339 KRW 160,913 KRW 300,552 KRW 39
5Y EBITDA Exit 96,093 KRW 164,461 KRW 298,570 KRW 41
5Y P/E Exit 107,481 KRW 232,759 KRW 403,960 KRW 38
10Y Revenue Exit 96,063 KRW 210,142 KRW 285,424 KRW 36
10Y EBITDA Exit 100,852 KRW 214,008 KRW 411,031 KRW 37
10Y P/E Exit 109,352 KRW 239,108 KRW 453,626 KRW 35
Earnings-Based
Graham-Dodd 43,277 KRW 301,806 KRW 423,539 KRW 54
Lynch FV 155,924 KRW 222,748 KRW 289,572 KRW 50
PEG = 1.0 155,924 KRW 222,748 KRW 289,572 KRW 46
EPV 72,664 KRW 84,053 KRW 94,175 KRW 59
Multiples
P/E Multiple 95,463 KRW 127,285 KRW 159,106 KRW 63
P/S Multiple 78,453 KRW 104,604 KRW 130,755 KRW 58
P/B Multiple 35,966 KRW 47,954 KRW 59,943 KRW 55
EV/EBIT 118,410 KRW 155,169 KRW 191,929 KRW 53
EV/EBITDA 88,853 KRW 115,761 KRW 142,669 KRW 54
EV/Revenue 81,353 KRW 112,734 KRW 144,115 KRW 43
Asset-Based
NCAV (Graham) 7,992 KRW 10,710 KRW 15,985 KRW 50
Growth DCF
Growth DCF 100,410 KRW 200,458 KRW 368,484 KRW 72
Rev-Margin DCF 103,536 KRW 182,846 KRW 348,554 KRW 67
Economic Profit
Residual Income 54,560 KRW 81,105 KRW 1,120,079 KRW 76
ROIC Compounder 84,161 KRW 115,349 KRW 155,352 KRW 67
Growth Earnings
Growth-Adj P/E 200,919 KRW 287,027 KRW 373,135 KRW 68

Widest divergence: Growth Earnings (287,027 KRW) versus Asset-Based (10,710 KRW). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 577B KRW
Revenue growth (YoY) +50.5%
Net margin 15.7%
Return on equity 50.9%
Free cash flow 68.1B KRW FY2025
Operating margin 26.3%
More key figures
Dividend yield 1.4%
EPS growth (YoY) +32.4%

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 73 · Market factors (momentum, volatility) 50

Profitability 93
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 71
Price trend over the last 3–12 months (market factor)
52W Momentum 71
Distance to the 52-week high (market factor)
Net Issuance 67
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

d'Alba Global Co., Ltd. engages in the manufacturing and sale of perfumes and cosmetic products in South Korea and internationally. 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.

Full company description

d'Alba Global Co., Ltd. engages in the manufacturing and sale of perfumes and cosmetic products in South Korea and internationally. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

d'Alba Global Co 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.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
520B KRW
Latest YoY
+68.2%
Avg. growth/yr (3Y)
+53.0%
Revenue +53.0%/yr
FY22 145B KRW
FY23 201B KRW
FY24 309B KRW
FY25 520B KRW
Net income +346.0%/yr
FY22 891M KRW
FY23 13.6B KRW
FY24 15.4B KRW
FY25 79.1B KRW

483650 screens 53% overvalued. Compare with The Procter & Gamble Company →

Share or link this analysis
For bloggers & editors: embed code + live data

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 Co Fair Value". https://www.fairvalue-calculator.com/stock/483650

Peer Group

Household & Personal Products · 244 stocks

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.

Quality Score 74 · Top 25%
Fair Value upside −53% · Bottom 25%
Return on equity (TTM) 51% · Top 25%
Return on assets 31% · Top 25%
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 26% · Top 25%
Revenue growth 51% · Top 25%
Dividend yield (TTM) 1.1% · Bottom 25%

Valuation Multiples vs Household & Personal Products median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 28
FUTURE 100 · sector 4
PAST 100 · sector 26
HEALTH 0 · sector 98
DIVIDEND 22 · sector 50

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG $146.80 $108.16 -26%
Unilever PLC ULN 1,080 MXN 1,273 MXN +18%
Hindustan Unilever Limited HINDUNILVR ₹2,144 ₹1,000 -53%
Essity AB ESSITYA kr 279.00 kr 250.02 -10%
Godrej Consumer Products Limited GODREJCP ₹1,088 ₹367.64 -66%
Marico Limited MARICO ₹846.75 ₹233.05 -72%
APR Co 278470 375,000 KRW 151,222 KRW -60%
Dabur India Limited DABUR ₹429.45 ₹181.60 -58%
Kimberly-Clark de México, S. A. B. de C. V., KIMBERA 38.07 MXN 50.09 MXN +32%
PT Unilever Indonesia Tbk UNVR 1,730 IDR 1,934 IDR +12%

Compare d'Alba Global Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is d'Alba Global Co (483650) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of 115,761 KRW versus a price of 246,000 KRW, about −53% (overvalued).
What is the fair value of 483650?
Our model-based fair value for d'Alba Global Co is 115,761 KRW (as of Jul 24, 2026), built from audited fundamentals. The current price is 246,000 KRW.
What is the quality score of 483650?
d'Alba Global Co has a Quality Score of 74/100. 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 revenue of d'Alba Global Co (483650)?
d'Alba Global Co reported trailing-twelve-month revenue of about 577B KRW (latest available figure, as of Jul 24, 2026).
What is the net profit margin of 483650?
The net profit margin of d'Alba Global Co is about 15.7%, meaning it keeps roughly 15.7% of revenue as net income. Based on the latest reported figures.
Does d'Alba Global Co pay a dividend?
d'Alba Global Co currently shows a dividend yield of about 1.36% relative to its recent price (as of Jul 24, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track d'Alba Global Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.