Pungguk Ethanol Co.,Ltd.

023900 KRX Consumer Staples Consumer Staples
KOSDAQ
₩7,630.00
+0.26%
Delayed · cached 15 min

Fair value analysis

023900
Pungguk Ethanol Co.,Ltd.
Consumer StaplesConsumer Staples
₩7,630.00
Close used for this calculation
₩14,806.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability13/25
Returns15/25
Balance Sheet23/25
Efficiency23/25
Growth14/25
Strong
Quality radar
74Prof.13/25Ret.15/25Eff.23/25B.Sht23/25Growth14/25

Consensus fair value

₩14,806.98
Below FV
▲ +94.1% against the close used
Model range ₩1,511.67 – ₩23,602.13
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.

Educational data only. Not a recommendation to buy, sell or hold any security.