OTOKI CORPORATION

007310 KRX Consumer Staples Consumer Staples
KOSPI
₩332,500.00
-1.19%
Delayed · cached 15 min

Fair value analysis

007310
OTOKI CORPORATION
Consumer StaplesConsumer Staples
₩332,500.00
Close used for this calculation
₩288,276.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability8/25
Returns10/25
Balance Sheet14/25
Efficiency16/25
Growth6/25
Average
Quality radar
48Prof.8/25Ret.10/25Eff.16/25B.Sht14/25Growth6/25

Consensus fair value

₩288,276.96
Near FV
▼ -13.3% against the close used
Model range ₩29,363.64 – ₩525,205.19
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₩29,363.64Fair value₩288,276.96Bull₩525,205.19
FairClose
52-week traded range
52W low ₩295,000.0052W high ₩433,000.00

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

Valuation summary

Trading above the consensus fair value

OTOKI CORPORATION closed at ₩332,500.00, 15.3% above the consensus fair value of ₩288,276.96 drawn from 10 valuation models.

Financial DNA score 48/100 — Average. P/E of 16.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩189,528.18
-43.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩525,205.19
+58.0%
√(22.5 × EPS × BVPS)
EPS=20279, BVPS=604545.45
Graham Formula
₩229,828.67
-30.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩405,580.00
+22.0%
EPS × 20x (sector P/E)
EPS=20279, Sector P/E=20x
Peter Lynch (PEG)
₩106,870.33
-67.9%
EPS × Growth% (PEG = 1 is fair)
EPS=20279, g=5.3%
EV/EBITDA
₩302,713.20
-9.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=177.25B
Dividend Discount (DDM)
₩93,266.25
-72.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7315, r=10%, g=2%
Book Value (P/B)
₩29,363.64
-91.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=604545.45, ROE=3.3%, g=3%, r=10%
Reverse DCF
₩332,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.5% | Historical: -5.3%
Margin of Safety
₩253,151.63
-23.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=337535.51, 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.