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₩1,784.19Fair value₩6,574.22Bull₩11,269.21
FairClose
52-week traded range
52W low ₩2,855.0052W high ₩8,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KidariStudio, Inc. closed at ₩8,100.00, 23.2% above the consensus fair value of ₩6,574.22 drawn from 9 valuation models.
Financial DNA score 36/100 — Average. P/E of 45.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩11,269.21
+39.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩4,694.93
-42.0%
√(22.5 × EPS × BVPS)
EPS=179, BVPS=5472.97 · outside Graham range (P/E 45.3, P/B 1.5) — asset-light, treat as a rough floor
Graham Formula
₩11,193.47
+38.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=19.2%, FD=3.3%
P/E Fair Value
₩3,580.00
-55.8%
EPS × 20x (sector P/E)
EPS=179, Sector P/E=20x
Peter Lynch (PEG)
₩3,436.80
-57.6%
EPS × Growth% (PEG = 1 is fair)
EPS=179, g=19.2%
EV/EBITDA
₩5,653.53
-30.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.38B
Book Value (P/B)
₩1,784.19
-78.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5472.97, ROE=3.3%, g=6%, r=10%
Reverse DCF
₩8,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.2% | Historical: 19.2%
Margin of Safety
₩5,763.30
-28.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7684.4, 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.