MIRAE ASSET SECURITIES CO.,LTD.
KOSPI
₩33,450.00
-3.74%
Delayed · cached 15 min
Fair value analysis
006800
MIRAE ASSET SECURITIES CO.,LTD.
₩33,450.00
Close used for this calculation
₩62,565.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Quality radar
Consensus fair value
₩62,565.12
Below FV▲ +87.0% against the close used
Model range ₩38,228.57 – ₩71,988.60
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₩38,228.57Fair value₩62,565.12Bull₩71,988.60
FairClose
52-week traded range
52W low ₩20,251.7452W high ₩83,800.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MIRAE ASSET SECURITIES CO.,LTD. closed at ₩33,450.00, 46.5% below the consensus fair value of ₩62,565.12 drawn from 6 valuation models.
Financial DNA score 38/100 — Average. P/E of 9.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩67,462.44
+101.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩49,626.07
+48.4%
√(22.5 × EPS × BVPS)
EPS=3599.43, BVPS=30409.09
P/E Fair Value
₩71,988.60
+115.2%
EPS × 20x (sector P/E)
EPS=3599.43, Sector P/E=20x
Book Value (P/B)
₩38,228.57
+14.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=30409.09, ROE=11.8%, g=3%, r=10%
Reverse DCF
₩33,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.3% | Historical: 0%
Margin of Safety
₩47,269.28
+41.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=63025.7, 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.