Easy Holdings Co., Ltd.

035810 KRX Consumer Staples Consumer Staples
KOSDAQ
₩4,610.00
-0.22%
Delayed · cached 15 min

Fair value analysis

035810
Easy Holdings Co., Ltd.
Consumer StaplesConsumer Staples
₩4,610.00
Close used for this calculation
₩11,870.65Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability17/25
Returns13/25
Balance Sheet9/25
Efficiency25/25
Growth25/25
Good
Quality radar
64Prof.17/25Ret.13/25Eff.25/25B.Sht9/25Growth25/25

Consensus fair value

₩11,870.65
Below FV
▲ +157.5% against the close used
Model range ₩4,106.12 – ₩59,222.83
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₩4,106.12Fair value₩11,870.65Bull₩59,222.83
FairClose
52-week traded range
52W low ₩4,035.0052W high ₩4,745.00

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

Valuation summary

Trading below the consensus fair value

Easy Holdings Co., Ltd. closed at ₩4,610.00, 61.2% below the consensus fair value of ₩11,870.65 drawn from 10 valuation models.

Financial DNA score 64/100 — Good. P/E of 11.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩18,393.65
+299.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩10,005.33
+117.0%
√(22.5 × EPS × BVPS)
EPS=415, BVPS=10720.93
Graham Formula
₩26,836.67
+482.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩8,300.00
+80.0%
EPS × 20x (sector P/E)
EPS=415, Sector P/E=20x
Peter Lynch (PEG)
₩12,450.00
+170.1%
EPS × Growth% (PEG = 1 is fair)
EPS=415, g=30%
EV/EBITDA
₩10,036.04
+117.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=151.35B
Dividend Discount (DDM)
₩59,222.83
+1,184.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1096.72, r=10%, g=8%
Book Value (P/B)
₩4,106.12
-10.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10720.93, ROE=3.8%, g=6%, r=10%
Reverse DCF
₩4,610.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 65.6%
Margin of Safety
₩11,912.93
+158.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15883.91, 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.