BINGGRAE CO.,LTD

005180 KRX Consumer Staples Consumer Staples
KOSPI
₩88,800.00
-2.63%
Delayed · cached 15 min

Fair value analysis

005180
BINGGRAE CO.,LTD
Consumer StaplesConsumer Staples
₩88,800.00
Close used for this calculation
₩107,530.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability11/25
Returns11/25
Balance Sheet21/25
Efficiency20/25
Growth16/25
Good
Quality radar
63Prof.11/25Ret.11/25Eff.20/25B.Sht21/25Growth16/25

Consensus fair value

₩107,530.69
Below FV
▲ +21.1% against the close used
Model range ₩32,488.28 – ₩157,854.08
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₩32,488.28Fair value₩107,530.69Bull₩157,854.08
FairClose
52-week traded range
52W low ₩61,900.0052W high ₩94,300.00

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

Valuation summary

Trading below the consensus fair value

BINGGRAE CO.,LTD closed at ₩88,800.00, 17.4% below the consensus fair value of ₩107,530.69 drawn from 10 valuation models.

Financial DNA score 63/100 — 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
₩113,790.37
+28.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.2%, r=10%, tg=3%, n=10yr
Graham Number
₩108,833.58
+22.6%
√(22.5 × EPS × BVPS)
EPS=6284, BVPS=83773.58
Graham Formula
₩157,854.08
+77.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=5.2%, FD=3.3%
P/E Fair Value
₩125,680.00
+41.5%
EPS × 20x (sector P/E)
EPS=6284, Sector P/E=20x
Peter Lynch (PEG)
₩32,488.28
-63.4%
EPS × Growth% (PEG = 1 is fair)
EPS=6284, g=5.2%
EV/EBITDA
₩125,653.78
+41.5%
(EBITDA × 12.6x − Net Debt) ÷ Shares
EBITDA=88.36B
Dividend Discount (DDM)
₩77,342.41
-12.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3552, r=10%, g=5.2%
Book Value (P/B)
₩39,892.18
-55.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=83773.58, ROE=7.5%, g=5.2%, r=10%
Reverse DCF
₩88,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 5.2%
Margin of Safety
₩94,904.63
+6.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=126539.51, 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.