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₩19,990.32Fair value₩39,104.33Bull₩104,478.05
FairClose
52-week traded range
52W low ₩15,270.0052W high ₩43,250.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Cafe24 Corp. closed at ₩15,500.00, 60.4% below the consensus fair value of ₩39,104.33 drawn from 9 valuation models.
Financial DNA score 73/100 — Strong. P/E of 9.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩56,865.05
+266.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩19,990.32
+29.0%
√(22.5 × EPS × BVPS)
EPS=1615.64, BVPS=10992.91
Graham Formula
₩104,478.05
+574.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩32,312.80
+108.5%
EPS × 20x (sector P/E)
EPS=1615.64, Sector P/E=20x
Peter Lynch (PEG)
₩48,469.20
+212.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1615.64, g=30%
EV/EBITDA
₩29,802.14
+92.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=40.23B
Book Value (P/B)
₩23,882.09
+54.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10992.91, ROE=14.7%, g=6%, r=10%
Reverse DCF
₩15,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.9% | Historical: 30.9%
Margin of Safety
₩40,058.67
+158.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=53411.55, 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.