Polaris Office Corp.

041020 KRX Technology Technology
KOSDAQ
₩3,020.00
-1.63%
Delayed · cached 15 min

Fair value analysis

041020
Polaris Office Corp.
TechnologyTechnology
₩3,020.00
Close used for this calculation
₩2,266.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Profitability4/25
Returns3/25
Balance Sheet23/25
Efficiency6/25
Growth0/25
Average
Quality radar
36Prof.4/25Ret.3/25Eff.6/25B.Sht23/25Growth0/25

Consensus fair value

₩2,266.08
Above FV
▼ -25.0% against the close used
Model range ₩259.85 – ₩3,136.13
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₩259.85Fair value₩2,266.08Bull₩3,136.13
FairClose
52-week traded range
52W low ₩2,520.0052W high ₩3,215.00

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

Valuation summary

Trading above the consensus fair value

Polaris Office Corp. closed at ₩3,020.00, 33.3% above the consensus fair value of ₩2,266.08 drawn from 7 valuation models.

Financial DNA score 36/100 — Average. P/E of 30.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩3,136.13
+3.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,990.92
-34.1%
√(22.5 × EPS × BVPS)
EPS=98, BVPS=1797.62 · outside Graham range (P/E 30.8, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
₩1,960.00
-35.1%
EPS × 20x (sector P/E)
EPS=98, Sector P/E=20x
EV/EBITDA
₩259.85
-91.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.12B
Book Value (P/B)
₩626.60
-79.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1797.62, ROE=5.4%, g=3%, r=10%
Reverse DCF
₩3,020.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13% | Historical: 0%
Margin of Safety
₩1,771.76
-41.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2362.35, 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.