BOHAE BREWERY CO.,LTD
KOSPI
₩1,357.00
-0.80%
Delayed · cached 15 min
Fair value analysis
000890
BOHAE BREWERY CO.,LTD
₩1,357.00
Close used for this calculation
₩860.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
21/100
Quality radar
Consensus fair value
₩860.39
Above FV▼ -36.6% against the close used
Model range ₩418.09 – ₩980.00
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₩418.09Fair value₩860.39Bull₩980.00
FairClose
52-week traded range
52W low ₩1,257.0052W high ₩3,950.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
BOHAE BREWERY CO.,LTD closed at ₩1,357.00, 57.7% above the consensus fair value of ₩860.39 drawn from 6 valuation models.
Financial DNA score 21/100 — Weak. P/E of 27.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩918.38
-32.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩830.33
-38.8%
√(22.5 × EPS × BVPS)
EPS=49, BVPS=625.35 · outside Graham range (P/E 27.7, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
₩980.00
-27.8%
EPS × 20x (sector P/E)
EPS=49, Sector P/E=20x
Book Value (P/B)
₩418.09
-69.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=625.35, ROE=7.7%, g=3%, r=10%
Reverse DCF
₩1,357.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.5% | Historical: 0%
Margin of Safety
₩682.18
-49.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=909.57, 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.