YTN
KOSDAQ
₩1,971.00
-0.05%
Delayed · cached 15 min
Fair value analysis
040300
YTN
₩1,971.00
Close used for this calculation
₩796.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Quality radar
Consensus fair value
₩796.43
Above FV▼ -59.6% against the close used
Model range ₩427.21 – ₩15,295.95
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₩427.21Fair value₩796.43Bull₩15,295.95
FairClose
52-week traded range
52W low ₩1,858.0052W high ₩2,065.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
YTN closed at ₩1,971.00, 147.5% above the consensus fair value of ₩796.43 drawn from 3 valuation models.
Financial DNA score 62/100 — Good. P/E of 1.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
EV/EBITDA
₩796.43
-59.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.37B
Dividend Discount (DDM)
₩427.21
-78.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33.51, r=10%, g=2%
Book Value (P/B)
₩15,295.95
+676.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5797.06, ROE=21.5%, g=3%, r=10%
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.