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₩1,511.67Fair value₩14,806.98Bull₩23,602.13
FairClose
52-week traded range
52W low ₩6,850.0052W high ₩7,630.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Pungguk Ethanol Co.,Ltd. closed at ₩7,630.00, 48.5% below the consensus fair value of ₩14,806.98 drawn from 10 valuation models.
Financial DNA score 74/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,511.67
-80.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.7%, r=10%, tg=3%, n=10yr
Graham Number
₩15,777.48
+106.8%
√(22.5 × EPS × BVPS)
EPS=812, BVPS=13625
Graham Formula
₩23,602.13
+209.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=6.7%, FD=3.3%
P/E Fair Value
₩16,240.00
+112.8%
EPS × 20x (sector P/E)
EPS=812, Sector P/E=20x
Peter Lynch (PEG)
₩5,399.80
-29.2%
EPS × Growth% (PEG = 1 is fair)
EPS=812, g=6.7%
EV/EBITDA
₩20,809.12
+172.7%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=26.46B
Dividend Discount (DDM)
₩5,222.51
-31.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=164.05, r=10%, g=6.7%
Book Value (P/B)
₩8,106.87
+6.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13625, ROE=6%, g=6%, r=10%
Reverse DCF
₩7,630.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 6.7%
Margin of Safety
₩10,712.12
+40.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14282.82, 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.