GAON CABLE CO.,LTD

000500 KRX Industrials Industrials
KOSPI
₩254,000.00
+1.60%
Delayed · cached 15 min

Fair value analysis

000500
GAON CABLE CO.,LTD
Industrials›Industrials
₩254,000.00
Close used for this calculation
₩88,100.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability17/25
Returns5/25
Balance Sheet11/25
Efficiency6/25
Growth12/25
Average
Quality radar
39Prof.17/25Ret.5/25Eff.6/25B.Sht11/25Growth12/25

Consensus fair value

₩88,100.99
Above FV
▼ -65.3% against the close used
Model range ₩20,726.53 – ₩200,919.33
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₩20,726.53Fair value₩88,100.99Bull₩200,919.33
FairClose
52-week traded range
52W low ₩29,944.4552W high ₩313,333.34

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

GAON CABLE CO.,LTD closed at ₩254,000.00, 188.3% above the consensus fair value of ₩88,100.99 drawn from 9 valuation models.

Financial DNA score 39/100 — Average. P/E of 81.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩20,726.53
-91.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩45,203.17
-82.2%
√(22.5 × EPS × BVPS)
EPS=3107, BVPS=29229 · outside Graham range (P/E 81.8, P/B 8.7) — asset-light, treat as a rough floor
Graham Formula
₩200,919.33
-20.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩62,140.00
-75.5%
EPS × 20x (sector P/E)
EPS=3107, Sector P/E=20x
Peter Lynch (PEG)
₩93,210.00
-63.3%
EPS × Growth% (PEG = 1 is fair)
EPS=3107, g=30%
EV/EBITDA
₩87,841.66
-65.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=102.05B
Book Value (P/B)
₩33,759.49
-86.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29229, ROE=10.6%, g=6%, r=10%
Reverse DCF
₩254,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 26.3% | Historical: 45.3%
Margin of Safety
₩61,685.44
-75.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=82247.26, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.