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.