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₩294.96Fair value₩8,631.08Bull₩14,215.59
FairClose
52-week traded range
52W low ₩2,880.0052W high ₩3,115.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
The LEADCORP, Inc. closed at ₩2,925.00, 66.1% below the consensus fair value of ₩8,631.08 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 5.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩9,783.60
+234.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩14,215.59
+386.0%
√(22.5 × EPS × BVPS)
EPS=522, BVPS=17205.88
Graham Formula
₩5,916.00
+102.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩10,440.00
+256.9%
EPS × 20x (sector P/E)
EPS=522, Sector P/E=20x
Peter Lynch (PEG)
₩9,745.74
+233.2%
EPS × Growth% (PEG = 1 is fair)
EPS=522, g=18.7%
Dividend Discount (DDM)
₩1,469.37
-49.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=115.24, r=10%, g=2%
Book Value (P/B)
₩294.96
-89.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17205.88, ROE=3.1%, g=3%, r=10%
Reverse DCF
₩2,925.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -18.7%
Margin of Safety
₩7,566.60
+158.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10088.8, 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.