YOUNGBO CHEMICAL CO.,LTD

014440 KRX Materials Materials
KOSPI
₩4,740.00
+0.00%
Delayed · cached 15 min

Fair value analysis

014440
YOUNGBO CHEMICAL CO.,LTD
Materials›Materials
₩4,740.00
Close used for this calculation
₩13,748.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
84/100
Profitability21/25
Returns15/25
Balance Sheet23/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
84Prof.21/25Ret.15/25Eff.25/25B.Sht23/25Growth25/25

Consensus fair value

₩13,748.53
Below FV
▲ +190.1% against the close used
Model range ₩6,912.50 – ₩55,807.33
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₩6,912.50Fair value₩13,748.53Bull₩55,807.33
FairClose
52-week traded range
52W low ₩4,325.0052W high ₩5,370.00

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

Valuation summary

Trading below the consensus fair value

YOUNGBO CHEMICAL CO.,LTD closed at ₩4,740.00, 65.5% below the consensus fair value of ₩13,748.53 drawn from 10 valuation models.

Financial DNA score 84/100 — Exceptional. P/E of 5.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩8,032.63
+69.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩13,847.30
+192.1%
√(22.5 × EPS × BVPS)
EPS=863, BVPS=9875
Graham Formula
₩55,807.33
+1,077.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩17,260.00
+264.1%
EPS × 20x (sector P/E)
EPS=863, Sector P/E=20x
Peter Lynch (PEG)
₩20,237.35
+326.9%
EPS × Growth% (PEG = 1 is fair)
EPS=863, g=23.5%
EV/EBITDA
₩17,803.52
+275.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=19.29B
Dividend Discount (DDM)
₩16,867.76
+255.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=312.37, r=10%, g=8%
Book Value (P/B)
₩6,912.50
+45.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9875, ROE=8.8%, g=6%, r=10%
Reverse DCF
₩4,740.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 23.5%
Margin of Safety
₩17,802.61
+275.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23736.82, 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.