POWERNET TECHNOLOGIES CORPORATION
KOSDAQ
₩3,250.00
+0.00%
Delayed · cached 15 min
Fair value analysis
037030
POWERNET TECHNOLOGIES CORPORATION
₩3,250.00
Close used for this calculation
₩10,591.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Quality radar
Consensus fair value
₩10,591.70
Below FV▲ +225.9% against the close used
Model range ₩5,988.43 – ₩42,162.67
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₩5,988.43Fair value₩10,591.70Bull₩42,162.67
FairClose
52-week traded range
52W low ₩2,435.0052W high ₩9,670.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
POWERNET TECHNOLOGIES CORPORATION closed at ₩3,250.00, 69.3% below the consensus fair value of ₩10,591.70 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 5.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩12,041.35
+270.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩9,396.36
+189.1%
√(22.5 × EPS × BVPS)
EPS=652, BVPS=6018.52
Graham Formula
₩42,162.67
+1,197.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩13,040.00
+301.2%
EPS × 20x (sector P/E)
EPS=652, Sector P/E=20x
Peter Lynch (PEG)
₩16,730.32
+414.8%
EPS × Growth% (PEG = 1 is fair)
EPS=652, g=25.7%
EV/EBITDA
₩13,091.88
+302.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=24.61B
Book Value (P/B)
₩5,988.43
+84.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6018.52, ROE=10%, g=6%, r=10%
Reverse DCF
₩3,250.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 25.7%
Margin of Safety
₩14,370.07
+342.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19160.1, 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.