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₩471.00Fair value₩6,490.01Bull₩9,420.00
FairClose
52-week traded range
52W low ₩3,565.0052W high ₩4,230.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BITComputer closed at ₩3,790.00, 41.6% below the consensus fair value of ₩6,490.01 drawn from 10 valuation models.
Financial DNA score 75/100 — Strong. P/E of 8.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,596.59
+47.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₩7,130.30
+88.1%
√(22.5 × EPS × BVPS)
EPS=471, BVPS=4797.47
Graham Formula
₩6,594.00
+74.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1%, FD=3.3%
P/E Fair Value
₩9,420.00
+148.5%
EPS × 20x (sector P/E)
EPS=471, Sector P/E=20x
Peter Lynch (PEG)
₩471.00
-87.6%
EPS × Growth% (PEG = 1 is fair)
EPS=471, g=1%
EV/EBITDA
₩4,634.49
+22.3%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=6.87B
Dividend Discount (DDM)
₩628.19
-83.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.27, r=10%, g=2%
Book Value (P/B)
₩4,804.32
+26.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4797.47, ROE=10%, g=3%, r=10%
Reverse DCF
₩3,790.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.4% | Historical: 1%
Margin of Safety
₩5,388.92
+42.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7185.22, 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.