FESCARO Co., Ltd.
KOSDAQ
₩7,900.00
+13.51%
Delayed · cached 15 min
Fair value analysis
0015S0
FESCARO Co., Ltd.
₩7,900.00
Close used for this calculation
₩5,831.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Quality radar
Consensus fair value
₩5,831.80
Above FV▼ -26.2% against the close used
Model range ₩1,046.49 – ₩6,585.67
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₩1,046.49Fair value₩5,831.80Bull₩6,585.67
FairClose
52-week traded range
52W low ₩5,150.0052W high ₩27,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
FESCARO Co., Ltd. closed at ₩7,900.00, 35.5% above the consensus fair value of ₩5,831.80 drawn from 7 valuation models.
Financial DNA score 39/100 — Average. P/E of 25.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,716.47
-27.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,585.67
-16.6%
√(22.5 × EPS × BVPS)
EPS=305, BVPS=6320 · outside Graham range (P/E 25.9, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
₩6,100.00
-22.8%
EPS × 20x (sector P/E)
EPS=305, Sector P/E=20x
EV/EBITDA
₩1,046.49
-86.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=879.44M
Book Value (P/B)
₩1,083.43
-86.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6320, ROE=4.2%, g=3%, r=10%
Reverse DCF
₩7,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.6% | Historical: 0%
Margin of Safety
₩4,600.54
-41.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6134.05, 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.