NAVER Corporation

035420 KRX Technology Technology
KOSPI
₩206,500.00
-0.72%
Delayed · cached 15 min

Fair value analysis

035420
NAVER Corporation
Technology›Technology
₩206,500.00
Close used for this calculation
₩249,656.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability23/25
Returns7/25
Balance Sheet17/25
Efficiency14/25
Growth23/25
Good
Quality radar
61Prof.23/25Ret.7/25Eff.14/25B.Sht17/25Growth23/25

Consensus fair value

₩249,656.56
Below FV
▲ +20.9% against the close used
Model range ₩49,781.25 – ₩841,248.67
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₩49,781.25Fair value₩249,656.56Bull₩841,248.67
FairClose
52-week traded range
52W low ₩183,200.0052W high ₩287,000.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

NAVER Corporation closed at ₩206,500.00, 17.3% below the consensus fair value of ₩249,656.56 drawn from 10 valuation models.

Financial DNA score 61/100 — Good. P/E of 15.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩264,230.94
+28.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩232,308.04
+12.5%
√(22.5 × EPS × BVPS)
EPS=13009, BVPS=184375
Graham Formula
₩841,248.67
+307.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩260,180.00
+26.0%
EPS × 20x (sector P/E)
EPS=13009, Sector P/E=20x
Peter Lynch (PEG)
₩375,699.92
+81.9%
EPS × Growth% (PEG = 1 is fair)
EPS=13009, g=28.9%
EV/EBITDA
₩283,350.59
+37.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.21T
Dividend Discount (DDM)
₩111,510.00
-46.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2065, r=10%, g=8%
Book Value (P/B)
₩49,781.25
-75.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=184375, ROE=7.1%, g=6%, r=10%
Reverse DCF
₩206,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: 28.9%
Margin of Safety
₩299,618.93
+45.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=399491.91, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.