Youngone Holdings Co., Ltd

009970 KRX Financials Financials
KOSPI
₩171,000.00
+0.00%
Delayed · cached 15 min

Fair value analysis

009970
Youngone Holdings Co., Ltd
FinancialsFinancials
₩171,000.00
Close used for this calculation
₩455,219.67Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability17/25
Returns11/25
Balance Sheet14/25
Efficiency23/25
Growth20/25
Strong
Quality radar
65Prof.17/25Ret.11/25Eff.23/25B.Sht14/25Growth20/25

Consensus fair value

₩455,219.67
Below FV
▲ +166.2% against the close used
Model range ₩267,786.00 – ₩1,857,949.76
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₩267,786.00Fair value₩455,219.67Bull₩1,857,949.76
FairClose
52-week traded range
52W low ₩133,200.0052W high ₩250,000.00

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

Valuation summary

Trading below the consensus fair value

Youngone Holdings Co., Ltd closed at ₩171,000.00, 62.4% below the consensus fair value of ₩455,219.67 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 5.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩301,857.58
+76.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩429,771.24
+151.3%
√(22.5 × EPS × BVPS)
EPS=31684, BVPS=259090.91
Graham Formula
₩1,857,949.76
+986.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=17.7%, FD=3.3%
P/E Fair Value
₩633,680.00
+270.6%
EPS × 20x (sector P/E)
EPS=31684, Sector P/E=20x
Peter Lynch (PEG)
₩562,074.16
+228.7%
EPS × Growth% (PEG = 1 is fair)
EPS=31684, g=17.7%
Dividend Discount (DDM)
₩267,786.00
+56.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4959, r=10%, g=8%
Book Value (P/B)
₩400,943.18
+134.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=259090.91, ROE=12.2%, g=6%, r=10%
Reverse DCF
₩171,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 17.7%
Margin of Safety
₩604,360.98
+253.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=805814.65, 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.