VT Co., Ltd.
KOSDAQ
₩11,730.00
-1.68%
Delayed · cached 15 min
Fair value analysis
018290
VT Co., Ltd.
₩11,730.00
Close used for this calculation
₩30,975.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
89/100
Quality radar
Consensus fair value
₩30,975.56
Below FV▲ +164.1% against the close used
Model range ₩16,476.22 – ₩111,744.00
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₩16,476.22Fair value₩30,975.56Bull₩111,744.00
FairClose
52-week traded range
52W low ₩10,780.0052W high ₩14,910.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
VT Co., Ltd. closed at ₩11,730.00, 62.1% below the consensus fair value of ₩30,975.56 drawn from 9 valuation models.
Financial DNA score 89/100 — Exceptional. P/E of 6.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩24,672.97
+110.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩16,476.22
+40.5%
√(22.5 × EPS × BVPS)
EPS=1728, BVPS=6982.14
Graham Formula
₩111,744.00
+852.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩34,560.00
+194.6%
EPS × 20x (sector P/E)
EPS=1728, Sector P/E=20x
Peter Lynch (PEG)
₩51,840.00
+341.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1728, g=30%
EV/EBITDA
₩39,198.85
+234.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=82.87B
Book Value (P/B)
₩33,409.55
+184.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6982.14, ROE=25.1%, g=6%, r=10%
Reverse DCF
₩11,730.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.9% | Historical: 63.1%
Margin of Safety
₩35,147.47
+199.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=46863.3, 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.