GS Global Corp.

001250 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩2,650.00
+0.00%
Delayed · cached 15 min

Fair value analysis

001250
GS Global Corp.
Consumer DiscretionaryConsumer Discretionary
₩2,650.00
Close used for this calculation
₩5,028.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability10/25
Returns13/25
Balance Sheet3/25
Efficiency21/25
Growth17/25
Average
Quality radar
47Prof.10/25Ret.13/25Eff.21/25B.Sht3/25Growth17/25

Consensus fair value

₩5,028.26
Below FV
▲ +89.7% against the close used
Model range ₩371.66 – ₩9,084.82
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₩371.66Fair value₩5,028.26Bull₩9,084.82
FairClose
52-week traded range
52W low ₩2,210.0052W high ₩5,420.00

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

Valuation summary

Trading below the consensus fair value

GS Global Corp. closed at ₩2,650.00, 47.3% below the consensus fair value of ₩5,028.26 drawn from 10 valuation models.

Financial DNA score 47/100 — Average. P/E of 11.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩4,516.95
+70.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,993.67
+126.2%
√(22.5 × EPS × BVPS)
EPS=241, BVPS=6625
Graham Formula
₩2,731.33
+3.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩4,820.00
+81.9%
EPS × 20x (sector P/E)
EPS=241, Sector P/E=20x
Peter Lynch (PEG)
₩2,629.31
-0.8%
EPS × Growth% (PEG = 1 is fair)
EPS=241, g=10.9%
EV/EBITDA
₩9,084.82
+242.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=52.3B
Dividend Discount (DDM)
₩371.66
-86.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.15, r=10%, g=2%
Book Value (P/B)
₩634.11
-76.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6625, ROE=3.7%, g=3%, r=10%
Reverse DCF
₩2,650.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: -10.9%
Margin of Safety
₩3,386.62
+27.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4515.49, 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.