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₩1,673.24Fair value₩50,442.25Bull₩81,707.82
FairClose
52-week traded range
52W low ₩30,400.0052W high ₩59,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BYC CO.,LTD closed at ₩38,050.00, 24.6% below the consensus fair value of ₩50,442.25 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 11.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,673.24
-95.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩81,707.82
+114.7%
√(22.5 × EPS × BVPS)
EPS=3197.23, BVPS=92804.88
Graham Formula
₩36,235.27
-4.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩63,944.60
+68.1%
EPS × 20x (sector P/E)
EPS=3197.23, Sector P/E=20x
Peter Lynch (PEG)
₩18,096.32
-52.4%
EPS × Growth% (PEG = 1 is fair)
EPS=3197.23, g=5.7%
EV/EBITDA
₩31,125.35
-18.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=26.57B
Book Value (P/B)
₩6,363.76
-83.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=92804.88, ROE=3.5%, g=3%, r=10%
Reverse DCF
₩38,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: -5.7%
Margin of Safety
₩34,417.67
-9.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=45890.23, 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.