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.