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₩300.00Fair value₩2,172.36Bull₩3,682.66
FairClose
52-week traded range
52W low ₩2,460.0052W high ₩2,950.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
PLUMB FAST CO., LTD. closed at ₩2,845.00, 31.0% above the consensus fair value of ₩2,172.36 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 22.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,342.82
-17.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,682.66
+29.4%
√(22.5 × EPS × BVPS)
EPS=125, BVPS=4822.03
Graham Formula
₩1,416.67
-50.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,500.00
-12.1%
EPS × 20x (sector P/E)
EPS=125, Sector P/E=20x
Peter Lynch (PEG)
₩300.00
-89.5%
EPS × Growth% (PEG = 1 is fair)
EPS=125, g=2.4%
Dividend Discount (DDM)
₩772.63
-72.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60.6, r=10%, g=2%
Book Value (P/B)
₩1,297.13
-54.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4822.03, ROE=2.7%, g=3%, r=10%
Reverse DCF
₩2,845.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: -2.4%
Margin of Safety
₩1,864.15
-34.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2485.54, 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.