AGABANG&COMPANY

013990 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩4,740.00
-1.15%
Delayed · cached 15 min

Fair value analysis

013990
AGABANG&COMPANY
Consumer DiscretionaryConsumer Discretionary
₩4,740.00
Close used for this calculation
₩6,352.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability8/25
Returns11/25
Balance Sheet21/25
Efficiency18/25
Growth9/25
Good
Quality radar
58Prof.8/25Ret.11/25Eff.18/25B.Sht21/25Growth9/25

Consensus fair value

₩6,352.39
Below FV
▲ +34.0% against the close used
Model range ₩2,080.83 – ₩8,340.00
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.

Educational data only. Not a recommendation to buy, sell or hold any security.