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₩1,865.06Fair value₩4,090.85Bull₩7,799.44
FairClose
52-week traded range
52W low ₩10,700.0052W high ₩12,920.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Macrogen, Inc. closed at ₩12,000.00, 193.3% above the consensus fair value of ₩4,090.85 drawn from 7 valuation models.
Financial DNA score 9/100 — Weak. P/E of 64.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,504.85
-70.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,799.44
-35.0%
√(22.5 × EPS × BVPS)
EPS=187, BVPS=14457.83 · outside Graham range (P/E 64.2, P/B 0.8) — asset-light, treat as a rough floor
P/E Fair Value
₩3,740.00
-68.8%
EPS × 20x (sector P/E)
EPS=187, Sector P/E=20x
Dividend Discount (DDM)
₩4,284.00
-64.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=336, r=10%, g=2%
Book Value (P/B)
₩1,865.06
-84.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14457.83, ROE=1.3%, g=3%, r=10%
Reverse DCF
₩12,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.9% | Historical: 0%
Margin of Safety
₩3,761.07
-68.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5014.76, 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.