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₩13,573.12Fair value₩64,866.38Bull₩106,040.00
FairClose
52-week traded range
52W low ₩31,650.0052W high ₩33,350.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AceBed closed at ₩32,700.00, 49.6% below the consensus fair value of ₩64,866.38 drawn from 10 valuation models.
Financial DNA score 78/100 — Strong. P/E of 6.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩44,473.60
+36.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.6%, r=10%, tg=3%, n=10yr
Graham Number
₩92,088.64
+181.6%
√(22.5 × EPS × BVPS)
EPS=5302, BVPS=71086.96
Graham Formula
₩96,284.32
+194.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.6%, FD=3.3%
P/E Fair Value
₩106,040.00
+224.3%
EPS × 20x (sector P/E)
EPS=5302, Sector P/E=20x
Peter Lynch (PEG)
₩13,573.12
-58.5%
EPS × Growth% (PEG = 1 is fair)
EPS=5302, g=2.6%
EV/EBITDA
₩57,795.14
+76.7%
(EBITDA × 11.3x − Net Debt) ÷ Shares
EBITDA=54.09B
Dividend Discount (DDM)
₩33,356.81
+2.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2419.8, r=10%, g=2.6%
Book Value (P/B)
₩45,495.65
+39.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=71086.96, ROE=7.5%, g=3%, r=10%
Reverse DCF
₩32,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.3% | Historical: 2.6%
Margin of Safety
₩63,541.23
+94.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=84721.64, 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.