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₩2,565.00Fair value₩21,868.00Bull₩51,300.00
FairClose
52-week traded range
52W low ₩10,510.0052W high ₩11,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MAEIL HOLDINGS CO., LTD. closed at ₩11,000.00, 49.7% below the consensus fair value of ₩21,868.00 drawn from 10 valuation models.
Financial DNA score 65/100 — Strong. P/E of 4.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩19,936.09
+81.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₩44,540.62
+304.9%
√(22.5 × EPS × BVPS)
EPS=2565, BVPS=34375
Graham Formula
₩35,910.00
+226.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1%, FD=3.3%
P/E Fair Value
₩51,300.00
+366.4%
EPS × 20x (sector P/E)
EPS=2565, Sector P/E=20x
Peter Lynch (PEG)
₩2,565.00
-76.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2565, g=1%
EV/EBITDA
₩24,080.56
+118.9%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=63.97B
Dividend Discount (DDM)
₩3,071.48
-72.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=240.9, r=10%, g=2%
Book Value (P/B)
₩22,245.54
+102.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=34375, ROE=7.5%, g=3%, r=10%
Reverse DCF
₩11,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 1%
Margin of Safety
₩28,441.26
+158.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=37921.68, 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.