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₩1,058.28Fair value₩4,349.12Bull₩7,115.52
FairClose
52-week traded range
52W low ₩1,792.0052W high ₩2,700.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
PNPOONGNYUN CO.,LTD closed at ₩1,969.00, 54.7% below the consensus fair value of ₩4,349.12 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 6.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,634.77
+135.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.5%, r=10%, tg=3%, n=10yr
Graham Number
₩6,136.54
+211.7%
√(22.5 × EPS × BVPS)
EPS=306, BVPS=5469.44
Graham Formula
₩7,115.52
+261.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4.5%, FD=3.3%
P/E Fair Value
₩6,120.00
+210.8%
EPS × 20x (sector P/E)
EPS=306, Sector P/E=20x
Peter Lynch (PEG)
₩1,367.82
-30.5%
EPS × Growth% (PEG = 1 is fair)
EPS=306, g=4.5%
EV/EBITDA
₩2,039.32
+3.6%
(EBITDA × 12.2x − Net Debt) ÷ Shares
EBITDA=1.57B
Book Value (P/B)
₩1,058.28
-46.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5469.44, ROE=5.5%, g=4.5%, r=10%
Reverse DCF
₩1,969.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.6% | Historical: 4.5%
Margin of Safety
₩4,501.28
+128.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6001.71, 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.