The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MICHANG OIL IND CO.,LTD closed at ₩130,900.00, 64.7% below the consensus fair value of ₩370,299.47 drawn from 10 valuation models.
Financial DNA score 87/100 — Exceptional. P/E of 4.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩699,185.06
+434.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩414,442.54
+216.6%
√(22.5 × EPS × BVPS)
EPS=31492, BVPS=242407.41
Graham Formula
₩2,036,482.67
+1,455.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩629,840.00
+381.2%
EPS × 20x (sector P/E)
EPS=31492, Sector P/E=20x
Peter Lynch (PEG)
₩883,035.68
+574.6%
EPS × Growth% (PEG = 1 is fair)
EPS=31492, g=28%
EV/EBITDA
₩564,337.19
+331.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=47.99B
Dividend Discount (DDM)
₩268,606.80
+105.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4974.2, r=10%, g=8%
Book Value (P/B)
₩427,849.07
+226.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=242407.41, ROE=13.1%, g=6%, r=10%
Reverse DCF
₩130,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 28%
Margin of Safety
₩708,740.68
+441.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=944987.57, 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.