E1 Corporation

017940 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩99,400.00
+0.30%
Delayed · cached 15 min

Fair value analysis

017940
E1 Corporation
Consumer DiscretionaryConsumer Discretionary
₩99,400.00
Close used for this calculation
₩277,330.51Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability6/25
Returns15/25
Balance Sheet5/25
Efficiency25/25
Growth14/25
Good
Quality radar
51Prof.6/25Ret.15/25Eff.25/25B.Sht5/25Growth14/25

Consensus fair value

₩277,330.51
Below FV
▲ +179.0% against the close used
Model range ₩57,917.90 – ₩834,398.84
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₩57,917.90Fair value₩277,330.51Bull₩834,398.84
FairClose
52-week traded range
52W low ₩71,500.0052W high ₩112,500.00

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

Valuation summary

Trading below the consensus fair value

E1 Corporation closed at ₩99,400.00, 64.2% below the consensus fair value of ₩277,330.51 drawn from 10 valuation models.

Financial DNA score 51/100 — Good. P/E of 5.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩834,398.84
+739.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩380,480.55
+282.8%
√(22.5 × EPS × BVPS)
EPS=18124, BVPS=355000
Graham Formula
₩205,405.33
+106.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩362,480.00
+264.7%
EPS × 20x (sector P/E)
EPS=18124, Sector P/E=20x
Peter Lynch (PEG)
₩85,545.28
-13.9%
EPS × Growth% (PEG = 1 is fair)
EPS=18124, g=4.7%
EV/EBITDA
₩406,781.85
+309.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=324.06B
Dividend Discount (DDM)
₩57,917.90
-41.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4542.58, r=10%, g=2%
Book Value (P/B)
₩110,557.14
+11.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=355000, ROE=5.2%, g=3%, r=10%
Reverse DCF
₩99,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -4.7%
Margin of Safety
₩334,268.39
+236.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=445691.18, 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.