ECOPLASTIC CORPORATION

038110 KRX Automobiles Automobiles
KOSDAQ
₩2,040.00
-1.45%
Delayed · cached 15 min

Fair value analysis

038110
ECOPLASTIC CORPORATION
AutomobilesAutomobiles
₩2,040.00
Close used for this calculation
₩1,069.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Profitability14/25
Returns10/25
Balance Sheet0/25
Efficiency7/25
Growth15/25
Weak
Quality radar
31Prof.14/25Ret.10/25Eff.7/25B.Sht0/25Growth15/25

Consensus fair value

₩1,069.19
Above FV
▼ -47.6% against the close used
Model range ₩442.17 – ₩8,976.92
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₩442.17Fair value₩1,069.19Bull₩8,976.92
FairClose
52-week traded range
52W low ₩1,767.0052W high ₩2,070.00

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

Valuation summary

Trading above the consensus fair value

ECOPLASTIC CORPORATION closed at ₩2,040.00, 90.8% above the consensus fair value of ₩1,069.19 drawn from 10 valuation models.

Financial DNA score 31/100 — Weak. P/E of 40.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩937.13
-54.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,158.84
+54.8%
√(22.5 × EPS × BVPS)
EPS=50, BVPS=8869.57
Graham Formula
₩566.67
-72.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩1,000.00
-51.0%
EPS × 20x (sector P/E)
EPS=50, Sector P/E=20x
Peter Lynch (PEG)
₩1,109.00
-45.6%
EPS × Growth% (PEG = 1 is fair)
EPS=50, g=22.2%
EV/EBITDA
₩8,976.92
+340.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=35.74B
Dividend Discount (DDM)
₩442.17
-78.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.68, r=10%, g=2%
Book Value (P/B)
₩886.96
-56.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8869.57, ROE=1%, g=3%, r=10%
Reverse DCF
₩2,040.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.8% | Historical: -22.2%
Margin of Safety
₩1,061.75
-48.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1415.66, 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.