AUK CORP

017900 KRX Technology Technology
KOSPI
₩7,900.00
-1.86%
Delayed · cached 15 min

Fair value analysis

017900
AUK CORP
Technology›Technology
₩7,900.00
Close used for this calculation
₩2,235.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Profitability9/25
Returns0/25
Balance Sheet17/25
Efficiency7/25
Growth4/25
Weak
Quality radar
33Prof.9/25Ret.0/25Eff.7/25B.Sht17/25Growth4/25

Consensus fair value

₩2,235.88
Above FV
▼ -71.7% against the close used
Model range ₩289.08 – ₩3,714.39
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₩289.08Fair value₩2,235.88Bull₩3,714.39
FairClose
52-week traded range
52W low ₩1,763.0052W high ₩17,780.00

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

Valuation summary

Trading above the consensus fair value

AUK CORP closed at ₩7,900.00, 253.3% above the consensus fair value of ₩2,235.88 drawn from 10 valuation models.

Financial DNA score 33/100 — Weak. P/E of 92.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,256.76
-84.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.9%, r=10%, tg=3%, n=10yr
Graham Number
₩3,026.02
-61.7%
√(22.5 × EPS × BVPS)
EPS=85, BVPS=4787.88 · outside Graham range (P/E 92.9, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₩1,842.80
-76.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=3.9%, FD=3.3%
P/E Fair Value
₩1,700.00
-78.5%
EPS × 20x (sector P/E)
EPS=85, Sector P/E=20x
Peter Lynch (PEG)
₩329.80
-95.8%
EPS × Growth% (PEG = 1 is fair)
EPS=85, g=3.9%
EV/EBITDA
₩289.08
-96.3%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=1.2B
Dividend Discount (DDM)
₩3,714.39
-53.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=218.83, r=10%, g=3.9%
Book Value (P/B)
₩847.45
-89.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4787.88, ROE=1.8%, g=3.9%, r=10%
Reverse DCF
₩7,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 28.1% | Historical: 3.9%
Margin of Safety
₩1,467.30
-81.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1956.4, 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.