BAIKSAN CO.,LTD
KOSPI
₩10,920.00
+0.46%
Delayed · cached 15 min
Fair value analysis
035150
BAIKSAN CO.,LTD
₩10,920.00
Close used for this calculation
₩29,683.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Quality radar
Consensus fair value
₩29,683.74
Below FV▲ +171.8% against the close used
Model range ₩20,049.12 – ₩102,238.00
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₩20,049.12Fair value₩29,683.74Bull₩102,238.00
FairClose
52-week traded range
52W low ₩9,200.0052W high ₩14,910.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BAIKSAN CO.,LTD closed at ₩10,920.00, 63.2% below the consensus fair value of ₩29,683.74 drawn from 10 valuation models.
Financial DNA score 78/100 — Strong. P/E of 6.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩26,239.28
+140.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩21,252.95
+94.6%
√(22.5 × EPS × BVPS)
EPS=1581, BVPS=12697.67
Graham Formula
₩102,238.00
+836.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩31,620.00
+189.6%
EPS × 20x (sector P/E)
EPS=1581, Sector P/E=20x
Peter Lynch (PEG)
₩47,430.00
+334.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1581, g=30%
EV/EBITDA
₩41,031.13
+275.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=53.6B
Dividend Discount (DDM)
₩20,049.12
+83.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=371.28, r=10%, g=8%
Book Value (P/B)
₩22,062.21
+102.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12697.67, ROE=13%, g=6%, r=10%
Reverse DCF
₩10,920.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.6% | Historical: 32.1%
Margin of Safety
₩34,003.17
+211.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=45337.56, 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.