BYUKSAN CORPORATION

007210 KRX Materials Materials
KOSPI
₩1,423.00
+0.35%
Delayed · cached 15 min

Fair value analysis

007210
BYUKSAN CORPORATION
MaterialsMaterials
₩1,423.00
Close used for this calculation
₩2,883.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability4/25
Returns15/25
Balance Sheet14/25
Efficiency23/25
Growth11/25
Good
Quality radar
56Prof.4/25Ret.15/25Eff.23/25B.Sht14/25Growth11/25

Consensus fair value

₩2,883.48
Below FV
▲ +102.6% against the close used
Model range ₩272.15 – ₩8,140.00
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₩272.15Fair value₩2,883.48Bull₩8,140.00
FairClose
52-week traded range
52W low ₩1,347.0052W high ₩2,210.00

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

Valuation summary

Trading below the consensus fair value

BYUKSAN CORPORATION closed at ₩1,423.00, 50.6% below the consensus fair value of ₩2,883.48 drawn from 8 valuation models.

Financial DNA score 56/100 — Good. P/E of 3.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩3,249.32
+128.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,079.53
+397.5%
√(22.5 × EPS × BVPS)
EPS=407, BVPS=5473.08
P/E Fair Value
₩8,140.00
+472.0%
EPS × 20x (sector P/E)
EPS=407, Sector P/E=20x
EV/EBITDA
₩1,338.17
-6.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=23.27B
Dividend Discount (DDM)
₩272.15
-80.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=21.35, r=10%, g=2%
Book Value (P/B)
₩3,549.68
+149.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5473.08, ROE=7.5%, g=3%, r=10%
Reverse DCF
₩1,423.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩4,617.21
+224.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6156.28, 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.