RedcapTour Co., Ltd.
KOSDAQ
₩9,980.00
-0.20%
Delayed · cached 15 min
Fair value analysis
038390
RedcapTour Co., Ltd.
₩9,980.00
Close used for this calculation
₩17,651.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Quality radar
Consensus fair value
₩17,651.21
Below FV▲ +76.9% against the close used
Model range ₩1,500.96 – ₩28,320.00
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₩1,500.96Fair value₩17,651.21Bull₩28,320.00
FairClose
52-week traded range
52W low ₩9,550.0052W high ₩10,070.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
RedcapTour Co., Ltd. closed at ₩9,980.00, 43.5% below the consensus fair value of ₩17,651.21 drawn from 10 valuation models.
Financial DNA score 59/100 — Good. P/E of 7.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩18,041.44
+80.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.1%, r=10%, tg=3%, n=10yr
Graham Number
₩19,572.63
+96.1%
√(22.5 × EPS × BVPS)
EPS=1416, BVPS=12024.1
Graham Formula
₩20,050.56
+100.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1.1%, FD=3.3%
P/E Fair Value
₩28,320.00
+183.8%
EPS × 20x (sector P/E)
EPS=1416, Sector P/E=20x
Peter Lynch (PEG)
₩1,500.96
-85.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1416, g=1.1%
EV/EBITDA
₩5,913.39
-40.7%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=46.78B
Dividend Discount (DDM)
₩7,889.19
-20.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=618.76, r=10%, g=2%
Book Value (P/B)
₩15,064.48
+50.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12024.1, ROE=11.8%, g=3%, r=10%
Reverse DCF
₩9,980.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.3% | Historical: 1.1%
Margin of Safety
₩16,122.12
+61.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21496.16, 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.