YG PLUS, INC.
KOSPI
₩3,145.00
+0.00%
Delayed · cached 15 min
Fair value analysis
037270
YG PLUS, INC.
₩3,145.00
Close used for this calculation
₩5,356.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Quality radar
Consensus fair value
₩5,356.76
Below FV▲ +70.3% against the close used
Model range ₩383.72 – ₩7,040.80
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₩383.72Fair value₩5,356.76Bull₩7,040.80
FairClose
52-week traded range
52W low ₩2,930.0052W high ₩8,860.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
YG PLUS, INC. closed at ₩3,145.00, 41.3% below the consensus fair value of ₩5,356.76 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 8.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,979.41
+58.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.1%, r=10%, tg=3%, n=10yr
Graham Number
₩4,847.80
+54.1%
√(22.5 × EPS × BVPS)
EPS=352.04, BVPS=2966.98
Graham Formula
₩5,013.05
+59.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1.1%, FD=3.3%
P/E Fair Value
₩7,040.80
+123.9%
EPS × 20x (sector P/E)
EPS=352.04, Sector P/E=20x
Peter Lynch (PEG)
₩383.72
-87.8%
EPS × Growth% (PEG = 1 is fair)
EPS=352.04, g=1.1%
EV/EBITDA
₩5,082.71
+61.6%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=32.33B
Book Value (P/B)
₩3,763.83
+19.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2966.98, ROE=11.9%, g=3%, r=10%
Reverse DCF
₩3,145.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.9% | Historical: 1.1%
Margin of Safety
₩4,102.70
+30.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5470.26, 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.