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₩2,684.76Fair value₩12,106.51Bull₩32,905.60
FairClose
52-week traded range
52W low ₩5,700.0052W high ₩9,730.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NEXEN TIRE CORPORATION closed at ₩5,800.00, 52.1% below the consensus fair value of ₩12,106.51 drawn from 10 valuation models.
Financial DNA score 60/100 — Good. P/E of 4.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩18,778.79
+223.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.2%, r=10%, tg=3%, n=10yr
Graham Number
₩26,646.14
+359.4%
√(22.5 × EPS × BVPS)
EPS=1469, BVPS=21481.48
Graham Formula
₩32,905.60
+467.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4.2%, FD=3.3%
P/E Fair Value
₩29,380.00
+406.6%
EPS × 20x (sector P/E)
EPS=1469, Sector P/E=20x
Peter Lynch (PEG)
₩6,096.35
+5.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1469, g=4.2%
EV/EBITDA
₩4,495.63
-22.5%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=170.3B
Dividend Discount (DDM)
₩2,684.76
-53.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=150.8, r=10%, g=4.2%
Book Value (P/B)
₩11,787.27
+103.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=21481.48, ROE=7.4%, g=4.2%, r=10%
Reverse DCF
₩5,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 4.2%
Margin of Safety
₩20,195.72
+248.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=26927.63, 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.