MEDIANA Co.,LTD
KOSDAQ
₩8,200.00
+0.49%
Delayed · cached 15 min
Fair value analysis
041920
MEDIANA Co.,LTD
₩8,200.00
Close used for this calculation
₩4,782.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Quality radar
Consensus fair value
₩4,782.27
Above FV▼ -41.7% against the close used
Model range ₩930.87 – ₩6,863.92
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₩930.87Fair value₩4,782.27Bull₩6,863.92
FairClose
52-week traded range
52W low ₩7,280.0052W high ₩10,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
MEDIANA Co.,LTD closed at ₩8,200.00, 71.5% above the consensus fair value of ₩4,782.27 drawn from 9 valuation models.
Financial DNA score 41/100 — Average. P/E of 28.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,017.49
-38.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,863.92
-16.3%
√(22.5 × EPS × BVPS)
EPS=286, BVPS=7321.43 · outside Graham range (P/E 28.7, P/B 1.1) — asset-light, treat as a rough floor
Graham Formula
₩3,241.33
-60.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩5,720.00
-30.2%
EPS × 20x (sector P/E)
EPS=286, Sector P/E=20x
Peter Lynch (PEG)
₩1,149.72
-86.0%
EPS × Growth% (PEG = 1 is fair)
EPS=286, g=4%
EV/EBITDA
₩3,226.49
-60.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.95B
Book Value (P/B)
₩930.87
-88.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7321.43, ROE=3.9%, g=3%, r=10%
Reverse DCF
₩8,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12% | Historical: -4%
Margin of Safety
₩3,908.01
-52.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5210.68, 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.