The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₩5,515.81Fair value₩53,179.08Bull₩197,265.60
FairClose
52-week traded range
52W low ₩14,350.0052W high ₩34,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NOROO HOLDINGS CO., LTD closed at ₩16,670.00, 68.7% below the consensus fair value of ₩53,179.08 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 5.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩61,553.00
+269.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩58,384.67
+250.2%
√(22.5 × EPS × BVPS)
EPS=3090, BVPS=49029.41
Graham Formula
₩197,265.60
+1,083.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=19.7%, FD=3.3%
P/E Fair Value
₩61,800.00
+270.7%
EPS × 20x (sector P/E)
EPS=3090, Sector P/E=20x
Peter Lynch (PEG)
₩60,842.10
+265.0%
EPS × Growth% (PEG = 1 is fair)
EPS=3090, g=19.7%
Dividend Discount (DDM)
₩24,304.86
+45.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=450.09, r=10%, g=8%
Book Value (P/B)
₩5,515.81
-66.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=49029.41, ROE=6.5%, g=6%, r=10%
Reverse DCF
₩16,670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 19.7%
Margin of Safety
₩71,063.11
+326.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=94750.82, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.