FURSYS INC

016800 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩27,450.00
+0.37%
Delayed · cached 15 min

Fair value analysis

016800
FURSYS INC
Consumer DiscretionaryConsumer Discretionary
₩27,450.00
Close used for this calculation
₩54,495.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability6/25
Returns5/25
Balance Sheet15/25
Efficiency23/25
Growth11/25
Average
Quality radar
49Prof.6/25Ret.5/25Eff.23/25B.Sht15/25Growth11/25

Consensus fair value

₩54,495.82
Below FV
▲ +98.5% against the close used
Model range ₩6,402.29 – ₩79,520.00
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₩6,402.29Fair value₩54,495.82Bull₩79,520.00
FairClose
52-week traded range
52W low ₩23,850.0052W high ₩50,300.00

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

Valuation summary

Trading below the consensus fair value

FURSYS INC closed at ₩27,450.00, 49.6% below the consensus fair value of ₩54,495.82 drawn from 8 valuation models.

Financial DNA score 49/100 — Average. P/E of 6.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩74,520.32
+171.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩77,391.58
+181.9%
√(22.5 × EPS × BVPS)
EPS=3976, BVPS=66951.22
P/E Fair Value
₩79,520.00
+189.7%
EPS × 20x (sector P/E)
EPS=3976, Sector P/E=20x
EV/EBITDA
₩6,402.29
-76.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.74B
Dividend Discount (DDM)
₩7,069.75
-74.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=554.49, r=10%, g=2%
Book Value (P/B)
₩28,215.16
+2.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=66951.22, ROE=6%, g=3%, r=10%
Reverse DCF
₩27,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.6% | Historical: 0%
Margin of Safety
₩57,857.98
+110.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=77143.97, 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.