KOLMAR HOLDINGS CO.,LTD.

024720 KRX Financials Financials
KOSPI
₩9,440.00
-0.21%
Delayed · cached 15 min

Fair value analysis

024720
KOLMAR HOLDINGS CO.,LTD.
FinancialsFinancials
₩9,440.00
Close used for this calculation
₩12,359.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability14/25
Returns3/25
Balance Sheet11/25
Efficiency18/25
Growth23/25
Average
Quality radar
46Prof.14/25Ret.3/25Eff.18/25B.Sht11/25Growth23/25

Consensus fair value

₩12,359.60
Below FV
▲ +30.9% against the close used
Model range ₩2,061.02 – ₩18,283.91
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₩2,061.02Fair value₩12,359.60Bull₩18,283.91
FairClose
52-week traded range
52W low ₩7,320.0052W high ₩13,510.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

KOLMAR HOLDINGS CO.,LTD. closed at ₩9,440.00, 23.6% below the consensus fair value of ₩12,359.60 drawn from 9 valuation models.

Financial DNA score 46/100 — Average. P/E of 13.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩16,796.56
+77.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩16,544.35
+75.3%
√(22.5 × EPS × BVPS)
EPS=683, BVPS=17811.32
Graham Formula
₩7,740.67
-18.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩13,660.00
+44.7%
EPS × 20x (sector P/E)
EPS=683, Sector P/E=20x
Peter Lynch (PEG)
₩18,283.91
+93.7%
EPS × Growth% (PEG = 1 is fair)
EPS=683, g=26.8%
Dividend Discount (DDM)
₩2,888.64
-69.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=226.56, r=10%, g=2%
Book Value (P/B)
₩2,061.02
-78.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17811.32, ROE=3.8%, g=3%, r=10%
Reverse DCF
₩9,440.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: -26.8%
Margin of Safety
₩10,264.05
+8.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13685.4, 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.

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