MOBASE ELECTRONICS CO.,LTD.

012860 KRX Automobiles Automobiles
KOSDAQ
₩2,315.00
-0.86%
Delayed · cached 15 min

Fair value analysis

012860
MOBASE ELECTRONICS CO.,LTD.
AutomobilesAutomobiles
₩2,315.00
Close used for this calculation
₩5,535.58Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability17/25
Returns15/25
Balance Sheet7/25
Efficiency22/25
Growth20/25
Good
Quality radar
61Prof.17/25Ret.15/25Eff.22/25B.Sht7/25Growth20/25

Consensus fair value

₩5,535.58
Below FV
▲ +139.1% against the close used
Model range ₩1,836.90 – ₩17,718.67
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₩1,836.90Fair value₩5,535.58Bull₩17,718.67
FairClose
52-week traded range
52W low ₩1,979.0052W high ₩2,570.00

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

Valuation summary

Trading below the consensus fair value

MOBASE ELECTRONICS CO.,LTD. closed at ₩2,315.00, 58.2% below the consensus fair value of ₩5,535.58 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 8.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,680.58
+145.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩4,547.97
+96.5%
√(22.5 × EPS × BVPS)
EPS=274, BVPS=3355.07
Graham Formula
₩17,718.67
+665.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩5,480.00
+136.7%
EPS × 20x (sector P/E)
EPS=274, Sector P/E=20x
Peter Lynch (PEG)
₩8,220.00
+255.1%
EPS × Growth% (PEG = 1 is fair)
EPS=274, g=30%
EV/EBITDA
₩5,889.34
+154.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=36.79B
Book Value (P/B)
₩1,836.90
-20.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3355.07, ROE=8.2%, g=6%, r=10%
Reverse DCF
₩2,315.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.7% | Historical: 38.9%
Margin of Safety
₩6,267.60
+170.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8356.81, 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.