NONGSHIM CO.,LTD

004370 KRX Consumer Staples Consumer Staples
KOSPI
₩414,500.00
+0.48%
Delayed · cached 15 min

Fair value analysis

004370
NONGSHIM CO.,LTD
Consumer StaplesConsumer Staples
₩414,500.00
Close used for this calculation
₩649,311.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability15/25
Returns8/25
Balance Sheet21/25
Efficiency16/25
Growth20/25
Good
Quality radar
60Prof.15/25Ret.8/25Eff.16/25B.Sht21/25Growth20/25

Consensus fair value

₩649,311.01
Below FV
▲ +56.6% against the close used
Model range ₩1,219.12 – ₩1,557,082.13
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₩1,219.12Fair value₩649,311.01Bull₩1,557,082.13
FairClose
52-week traded range
52W low ₩329,500.0052W high ₩522,000.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

NONGSHIM CO.,LTD closed at ₩414,500.00, 36.2% below the consensus fair value of ₩649,311.01 drawn from 10 valuation models.

Financial DNA score 60/100 — Good. P/E of 14.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩688,764.30
+66.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩567,399.46
+36.9%
√(22.5 × EPS × BVPS)
EPS=29342, BVPS=487647.06
Graham Formula
₩1,557,082.13
+275.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=15.7%, FD=3.3%
P/E Fair Value
₩586,840.00
+41.6%
EPS × 20x (sector P/E)
EPS=29342, Sector P/E=20x
Peter Lynch (PEG)
₩459,202.30
+10.8%
EPS × Growth% (PEG = 1 is fair)
EPS=29342, g=15.7%
EV/EBITDA
₩558,442.36
+34.7%
(EBITDA × 17.8x − Net Debt) ÷ Shares
EBITDA=183.93B
Dividend Discount (DDM)
₩313,362.00
-24.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5803, r=10%, g=8%
Book Value (P/B)
₩1,219.12
-99.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=487647.06, ROE=6%, g=6%, r=10%
Reverse DCF
₩414,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 15.7%
Margin of Safety
₩637,516.10
+53.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=850021.47, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.