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.