VenueG Co.,Ltd.
KOSDAQ
₩4,980.00
+2.15%
Delayed · cached 15 min
Fair value analysis
019010
VenueG Co.,Ltd.
₩4,980.00
Close used for this calculation
₩5,375.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Quality radar
Consensus fair value
₩5,375.16
Near FV▲ +7.9% against the close used
Model range ₩4,361.60 – ₩43,941.18
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₩4,361.60Fair value₩5,375.16Bull₩43,941.18
FairClose
52-week traded range
52W low ₩3,495.0052W high ₩5,550.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
VenueG Co.,Ltd. closed at ₩4,980.00, 7.4% below the consensus fair value of ₩5,375.16 drawn from 4 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 2.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,604.44
+12.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩4,361.60
-12.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=20.07B
Dividend Discount (DDM)
₩6,991.92
+40.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=129.48, r=10%, g=8%
Book Value (P/B)
₩43,941.18
+782.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9764.71, ROE=24%, g=6%, r=10%
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.