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₩3,286.67Fair value₩5,438.66Bull₩22,847.32
FairClose
52-week traded range
52W low ₩3,085.0052W high ₩6,170.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MANHO ROPE & WIRE LTD closed at ₩4,000.00, 26.5% below the consensus fair value of ₩5,438.66 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 13.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,435.34
+35.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩22,847.32
+471.2%
√(22.5 × EPS × BVPS)
EPS=290, BVPS=80000
Graham Formula
₩3,286.67
-17.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩5,800.00
+45.0%
EPS × 20x (sector P/E)
EPS=290, Sector P/E=20x
Peter Lynch (PEG)
₩8,700.00
+117.5%
EPS × Growth% (PEG = 1 is fair)
EPS=290, g=30%
EV/EBITDA
₩4,147.14
+3.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.26B
Book Value (P/B)
₩8,000.00
+100.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=80000, ROE=1%, g=3%, r=10%
Reverse DCF
₩4,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: -31.9%
Margin of Safety
₩7,006.75
+75.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9342.33, 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.