TONGYANG Inc
KOSPI
₩1,072.00
-0.56%
Delayed · cached 15 min
Fair value analysis
001520
TONGYANG Inc
₩1,072.00
Close used for this calculation
₩2,078.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Quality radar
Consensus fair value
₩2,078.49
Below FV▲ +93.9% against the close used
Model range ₩1,056.69 – ₩5,633.60
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₩1,056.69Fair value₩2,078.49Bull₩5,633.60
FairClose
52-week traded range
52W low ₩980.0052W high ₩2,154.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TONGYANG Inc closed at ₩1,072.00, 48.4% below the consensus fair value of ₩2,078.49 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,084.15
+94.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩3,007.49
+180.5%
√(22.5 × EPS × BVPS)
EPS=105, BVPS=3828.57
Graham Formula
₩5,633.60
+425.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=15.9%, FD=3.3%
P/E Fair Value
₩2,100.00
+95.9%
EPS × 20x (sector P/E)
EPS=105, Sector P/E=20x
Peter Lynch (PEG)
₩1,666.35
+55.4%
EPS × Growth% (PEG = 1 is fair)
EPS=105, g=15.9%
Dividend Discount (DDM)
₩2,159.22
+101.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.99, r=10%, g=8%
Book Value (P/B)
₩1,056.69
-1.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3828.57, ROE=2.8%, g=6%, r=10%
Reverse DCF
₩1,072.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 15.9%
Margin of Safety
₩2,404.73
+124.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3206.31, 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.