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.