Bubang Co., Ltd.
KOSDAQ
₩983.00
-1.99%
Delayed · cached 15 min
Fair value analysis
014470
Bubang Co., Ltd.
₩983.00
Close used for this calculation
₩854.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
27/100
Quality radar
Consensus fair value
₩854.22
Near FV▼ -13.1% against the close used
Model range ₩323.78 – ₩1,751.55
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₩323.78Fair value₩854.22Bull₩1,751.55
FairClose
52-week traded range
52W low ₩813.0052W high ₩1,044.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Bubang Co., Ltd. closed at ₩983.00, 15.1% above the consensus fair value of ₩854.22 drawn from 7 valuation models.
Financial DNA score 27/100 — Weak. P/E of 22.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,047.74
+6.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,751.55
+78.2%
√(22.5 × EPS × BVPS)
EPS=43, BVPS=3170.97
P/E Fair Value
₩860.00
-12.5%
EPS × 20x (sector P/E)
EPS=43, Sector P/E=20x
EV/EBITDA
₩323.78
-67.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.75B
Book Value (P/B)
₩428.08
-56.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3170.97, ROE=1.4%, g=3%, r=10%
Reverse DCF
₩983.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9% | Historical: 0%
Margin of Safety
₩914.82
-6.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1219.76, 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.