CS Holdings Co.,Ltd.

000590 KRX Financials Financials
KOSPI
₩66,500.00
-0.75%
Delayed · cached 15 min

Fair value analysis

000590
CS Holdings Co.,Ltd.
Financials›Financials
₩66,500.00
Close used for this calculation
₩166,101.32Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability9/25
Returns5/25
Balance Sheet11/25
Efficiency18/25
Growth9/25
Average
Quality radar
43Prof.9/25Ret.5/25Eff.18/25B.Sht11/25Growth9/25

Consensus fair value

₩166,101.32
Below FV
▲ +149.8% against the close used
Model range ₩65,335.55 – ₩368,756.48
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₩65,335.55Fair value₩166,101.32Bull₩368,756.48
FairClose
52-week traded range
52W low ₩61,000.0052W high ₩90,800.00

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

Valuation summary

Trading below the consensus fair value

CS Holdings Co.,Ltd. closed at ₩66,500.00, 60.0% below the consensus fair value of ₩166,101.32 drawn from 8 valuation models.

Financial DNA score 43/100 — Average. P/E of 4.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩199,045.55
+199.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4%, r=10%, tg=3%, n=10yr
Graham Number
₩345,791.48
+420.0%
√(22.5 × EPS × BVPS)
EPS=16782, BVPS=316666.67
Graham Formula
₩368,756.48
+454.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4%, FD=3.3%
P/E Fair Value
₩335,640.00
+404.7%
EPS × 20x (sector P/E)
EPS=16782, Sector P/E=20x
Peter Lynch (PEG)
₩66,960.18
+0.7%
EPS × Growth% (PEG = 1 is fair)
EPS=16782, g=4%
Book Value (P/B)
₩65,335.55
-1.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=316666.67, ROE=5.2%, g=4%, r=10%
Reverse DCF
₩66,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 4%
Margin of Safety
₩234,231.28
+252.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=312308.38, 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.