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₩4,169.61Fair value₩12,004.64Bull₩53,672.64
FairClose
52-week traded range
52W low ₩4,800.0052W high ₩5,690.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KoreaFurniture closed at ₩5,030.00, 58.1% below the consensus fair value of ₩12,004.64 drawn from 10 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 4.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩10,094.51
+100.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩17,506.17
+248.0%
√(22.5 × EPS × BVPS)
EPS=1029, BVPS=13236.84
Graham Formula
₩53,672.64
+967.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=15.3%, FD=3.3%
P/E Fair Value
₩20,580.00
+309.1%
EPS × 20x (sector P/E)
EPS=1029, Sector P/E=20x
Peter Lynch (PEG)
₩15,753.99
+213.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1029, g=15.3%
EV/EBITDA
₩21,348.07
+324.4%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=17.53B
Dividend Discount (DDM)
₩11,136.42
+121.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=206.23, r=10%, g=8%
Book Value (P/B)
₩4,169.61
-17.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13236.84, ROE=7.3%, g=6%, r=10%
Reverse DCF
₩5,030.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 15.3%
Margin of Safety
₩19,097.50
+279.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25463.33, 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.