MOTONIC CORPORATION

009680 KRX Automobiles Automobiles
KOSPI
₩10,420.00
+0.77%
Delayed · cached 15 min

Fair value analysis

009680
MOTONIC CORPORATION
AutomobilesAutomobiles
₩10,420.00
Close used for this calculation
₩23,873.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability17/25
Returns11/25
Balance Sheet23/25
Efficiency25/25
Growth22/25
Strong
Quality radar
76Prof.17/25Ret.11/25Eff.25/25B.Sht23/25Growth22/25

Consensus fair value

₩23,873.46
Below FV
▲ +129.1% against the close used
Model range ₩12,393.15 – ₩65,827.84
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₩12,393.15Fair value₩23,873.46Bull₩65,827.84
FairClose
52-week traded range
52W low ₩9,460.0052W high ₩11,650.00

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

Valuation summary

Trading below the consensus fair value

MOTONIC CORPORATION closed at ₩10,420.00, 56.4% below the consensus fair value of ₩23,873.46 drawn from 10 valuation models.

Financial DNA score 76/100 — Strong. P/E of 8.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩46,243.42
+343.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩24,950.74
+139.5%
√(22.5 × EPS × BVPS)
EPS=1248, BVPS=22170.21
Graham Formula
₩65,827.84
+531.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=15.5%, FD=3.3%
P/E Fair Value
₩24,960.00
+139.5%
EPS × 20x (sector P/E)
EPS=1248, Sector P/E=20x
Peter Lynch (PEG)
₩19,381.44
+86.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1248, g=15.5%
EV/EBITDA
₩19,865.51
+90.6%
(EBITDA × 17.8x − Net Debt) ÷ Shares
EBITDA=24.19B
Dividend Discount (DDM)
₩38,487.31
+269.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=712.73, r=10%, g=8%
Book Value (P/B)
₩12,393.15
+18.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22170.21, ROE=5.6%, g=6%, r=10%
Reverse DCF
₩10,420.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.9% | Historical: 15.5%
Margin of Safety
₩30,371.63
+191.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=40495.5, 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.