AURORA WORLD Corporation
KOSDAQ
₩14,090.00
-1.81%
Delayed · cached 15 min
Fair value analysis
039830
AURORA WORLD Corporation
₩14,090.00
Close used for this calculation
₩34,528.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Quality radar
Consensus fair value
₩34,528.17
Below FV▲ +145.1% against the close used
Model range ₩24,308.71 – ₩147,375.33
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₩24,308.71Fair value₩34,528.17Bull₩147,375.33
FairClose
52-week traded range
52W low ₩14,090.0052W high ₩23,650.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AURORA WORLD Corporation closed at ₩14,090.00, 59.2% below the consensus fair value of ₩34,528.17 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 6.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩24,308.71
+72.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩30,434.88
+116.0%
√(22.5 × EPS × BVPS)
EPS=2279, BVPS=18064.1
Graham Formula
₩147,375.33
+946.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩45,580.00
+223.5%
EPS × 20x (sector P/E)
EPS=2279, Sector P/E=20x
Peter Lynch (PEG)
₩68,370.00
+385.2%
EPS × Growth% (PEG = 1 is fair)
EPS=2279, g=30%
EV/EBITDA
₩86,808.71
+516.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=44.48B
Book Value (P/B)
₩28,902.56
+105.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18064.1, ROE=12.4%, g=6%, r=10%
Reverse DCF
₩14,090.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.2% | Historical: 33.2%
Margin of Safety
₩46,443.55
+229.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=61924.73, 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.