Pulmuone Corporate

017810 KRX Consumer Staples Consumer Staples
KOSPI
₩9,450.00
-0.53%
Delayed · cached 15 min

Fair value analysis

017810
Pulmuone Corporate
Consumer StaplesConsumer Staples
₩9,450.00
Close used for this calculation
₩14,263.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability17/25
Returns14/25
Balance Sheet5/25
Efficiency15/25
Growth20/25
Good
Quality radar
51Prof.17/25Ret.14/25Eff.15/25B.Sht5/25Growth20/25

Consensus fair value

₩14,263.57
Below FV
▲ +50.9% against the close used
Model range ₩4,927.50 – ₩31,716.41
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₩4,927.50Fair value₩14,263.57Bull₩31,716.41
FairClose
52-week traded range
52W low ₩8,610.0052W high ₩14,970.00

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

Valuation summary

Trading below the consensus fair value

Pulmuone Corporate closed at ₩9,450.00, 33.7% below the consensus fair value of ₩14,263.57 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 19.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩9,167.77
-3.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩9,649.39
+2.1%
√(22.5 × EPS × BVPS)
EPS=490.46, BVPS=8437.5
Graham Formula
₩31,716.41
+235.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩9,809.20
+3.8%
EPS × 20x (sector P/E)
EPS=490.46, Sector P/E=20x
Peter Lynch (PEG)
₩14,713.80
+55.7%
EPS × Growth% (PEG = 1 is fair)
EPS=490.46, g=30%
EV/EBITDA
₩28,251.55
+199.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=93.17B
Book Value (P/B)
₩4,927.50
-47.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8437.5, ROE=5.8%, g=6%, r=10%
Reverse DCF
₩9,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.6% | Historical: 165.7%
Margin of Safety
₩11,314.27
+19.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15085.69, 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.