PARADISE.Co.,Ltd.
KOSPI
₩9,930.00
+0.91%
Delayed · cached 15 min
Fair value analysis
034230
PARADISE.Co.,Ltd.
₩9,930.00
Close used for this calculation
₩21,240.51Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Quality radar
Consensus fair value
₩21,240.51
Below FV▲ +113.9% against the close used
Model range ₩10,863.42 – ₩70,292.67
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₩10,863.42Fair value₩21,240.51Bull₩70,292.67
FairClose
52-week traded range
52W low ₩9,260.0052W high ₩23,650.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
PARADISE.Co.,Ltd. closed at ₩9,930.00, 53.2% below the consensus fair value of ₩21,240.51 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 9.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩20,133.46
+102.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩22,039.19
+121.9%
√(22.5 × EPS × BVPS)
EPS=1087, BVPS=19860
Graham Formula
₩70,292.67
+607.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩21,740.00
+118.9%
EPS × 20x (sector P/E)
EPS=1087, Sector P/E=20x
Peter Lynch (PEG)
₩32,610.00
+228.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1087, g=30%
EV/EBITDA
₩20,026.87
+101.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=155.82B
Book Value (P/B)
₩10,863.42
+9.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19860, ROE=5.5%, g=6%, r=10%
Reverse DCF
₩9,930.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.6% | Historical: 66.8%
Margin of Safety
₩25,163.50
+153.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=33551.33, 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.