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₩408.92Fair value₩3,286.23Bull₩6,566.47
FairClose
52-week traded range
52W low ₩1,670.0052W high ₩2,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BOOSTER CO., LTD. closed at ₩1,688.00, 48.6% below the consensus fair value of ₩3,286.23 drawn from 8 valuation models.
Financial DNA score 56/100 — Good. P/E of 8.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,617.31
+114.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,566.47
+289.0%
√(22.5 × EPS × BVPS)
EPS=193, BVPS=9929.41
P/E Fair Value
₩3,860.00
+128.7%
EPS × 20x (sector P/E)
EPS=193, Sector P/E=20x
EV/EBITDA
₩2,242.15
+32.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.81B
Dividend Discount (DDM)
₩408.92
-75.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.07, r=10%, g=2%
Book Value (P/B)
₩1,936.24
+14.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9929.41, ROE=2%, g=3%, r=10%
Reverse DCF
₩1,688.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.2% | Historical: 0%
Margin of Safety
₩3,510.95
+108.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4681.26, 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.