NC Corporation

036570 KRX Technology Technology
KOSPI
₩205,500.00
-1.91%
Delayed · cached 15 min

Fair value analysis

036570
NC Corporation
TechnologyTechnology
₩205,500.00
Close used for this calculation
₩172,286.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability14/25
Returns8/25
Balance Sheet23/25
Efficiency18/25
Growth1/25
Good
Quality radar
63Prof.14/25Ret.8/25Eff.18/25B.Sht23/25Growth1/25

Consensus fair value

₩172,286.69
Above FV
▼ -16.2% against the close used
Model range ₩17,876.00 – ₩357,520.00
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₩17,876.00Fair value₩172,286.69Bull₩357,520.00
FairClose
52-week traded range
52W low ₩187,000.0052W high ₩338,000.00

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.

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