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₩2,080.83Fair value₩6,352.39Bull₩8,340.00
FairClose
52-week traded range
52W low ₩3,510.0052W high ₩4,990.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AGABANG&COMPANY closed at ₩4,740.00, 25.4% below the consensus fair value of ₩6,352.39 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 11.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,386.05
+34.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,805.25
+64.7%
√(22.5 × EPS × BVPS)
EPS=417, BVPS=6493.15
Graham Formula
₩4,726.00
-0.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩8,340.00
+75.9%
EPS × 20x (sector P/E)
EPS=417, Sector P/E=20x
Peter Lynch (PEG)
₩2,080.83
-56.1%
EPS × Growth% (PEG = 1 is fair)
EPS=417, g=5%
EV/EBITDA
₩5,339.10
+12.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=13.99B
Book Value (P/B)
₩3,209.47
-32.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6493.15, ROE=6.5%, g=3%, r=10%
Reverse DCF
₩4,740.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: -5%
Margin of Safety
₩5,110.74
+7.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6814.33, 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.