The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
NC Corporation closed at ₩205,500.00, 19.3% above the consensus fair value of ₩172,286.69 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 11.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩56,422.58
-72.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩264,661.85
+28.8%
√(22.5 × EPS × BVPS)
EPS=17876, BVPS=174152.54
Graham Formula
₩202,594.67
-1.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩357,520.00
+74.0%
EPS × 20x (sector P/E)
EPS=17876, Sector P/E=20x
Peter Lynch (PEG)
₩17,876.00
-91.3%
EPS × Growth% (PEG = 1 is fair)
EPS=17876, g=1%
EV/EBITDA
₩48,362.32
-76.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=106.99B
Book Value (P/B)
₩181,616.22
-11.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=174152.54, ROE=10.3%, g=3%, r=10%
Reverse DCF
₩205,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.4% | Historical: -1%
Margin of Safety
₩165,224.83
-19.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=220299.78, 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.