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₩5,883.84Fair value₩22,298.96Bull₩56,113.87
FairClose
52-week traded range
52W low ₩5,860.0052W high ₩7,340.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MSC Co.,Ltd. closed at ₩6,810.00, 69.5% below the consensus fair value of ₩22,298.96 drawn from 10 valuation models.
Financial DNA score 74/100 — Strong. P/E of 5.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩25,942.67
+280.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩17,829.22
+161.8%
√(22.5 × EPS × BVPS)
EPS=1307, BVPS=10809.52
Graham Formula
₩56,113.87
+724.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=11.9%, FD=3.3%
P/E Fair Value
₩26,140.00
+283.8%
EPS × 20x (sector P/E)
EPS=1307, Sector P/E=20x
Peter Lynch (PEG)
₩15,487.95
+127.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1307, g=11.9%
EV/EBITDA
₩23,898.48
+250.9%
(EBITDA × 15.9x − Net Debt) ÷ Shares
EBITDA=29.65B
Dividend Discount (DDM)
₩5,883.84
-13.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=108.96, r=10%, g=8%
Book Value (P/B)
₩16,646.67
+144.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10809.52, ROE=12.2%, g=6%, r=10%
Reverse DCF
₩6,810.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 11.9%
Margin of Safety
₩23,629.83
+247.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=31506.44, 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.