LOGEN Co., Ltd.
KOSDAQ
₩1,520.00
+0.00%
Delayed · cached 15 min
Fair value analysis
033290
LOGEN Co., Ltd.
₩1,520.00
Close used for this calculation
₩3,653.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Quality radar
Consensus fair value
₩3,653.94
Below FV▲ +140.4% against the close used
Model range ₩2,040.71 – ₩8,883.02
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₩2,040.71Fair value₩3,653.94Bull₩8,883.02
FairClose
52-week traded range
52W low ₩1,423.0052W high ₩2,290.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LOGEN Co., Ltd. closed at ₩1,520.00, 58.4% below the consensus fair value of ₩3,653.94 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 3.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩8,883.02
+484.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩8,270.43
+444.1%
√(22.5 × EPS × BVPS)
EPS=400, BVPS=7600
Graham Formula
₩4,533.33
+198.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩8,000.00
+426.3%
EPS × 20x (sector P/E)
EPS=400, Sector P/E=20x
Peter Lynch (PEG)
₩5,956.00
+291.8%
EPS × Growth% (PEG = 1 is fair)
EPS=400, g=14.9%
Dividend Discount (DDM)
₩2,040.71
+34.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=160.06, r=10%, g=2%
Book Value (P/B)
₩2,475.43
+62.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7600, ROE=5.3%, g=3%, r=10%
Reverse DCF
₩1,520.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -14.9%
Margin of Safety
₩5,566.27
+266.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7421.7, 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.