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₩10,069.14Fair value₩26,017.86Bull₩45,316.54
FairClose
52-week traded range
52W low ₩6,680.0052W high ₩9,280.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Vitzro Tech Co.,LTD. closed at ₩8,740.00, 66.4% below the consensus fair value of ₩26,017.86 drawn from 8 valuation models.
Financial DNA score 59/100 — Good. P/E of 5.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩40,940.29
+368.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.2%, r=10%, tg=3%, n=10yr
Graham Number
₩19,081.28
+118.3%
√(22.5 × EPS × BVPS)
EPS=1629.31, BVPS=9931.82
Graham Formula
₩45,316.54
+418.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=6.2%, FD=3.3%
P/E Fair Value
₩32,586.20
+272.8%
EPS × 20x (sector P/E)
EPS=1629.31, Sector P/E=20x
Peter Lynch (PEG)
₩10,069.14
+15.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1629.31, g=6.2%
Book Value (P/B)
₩26,071.02
+198.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9931.82, ROE=16.5%, g=6%, r=10%
Reverse DCF
₩8,740.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 6.2%
Margin of Safety
₩25,860.81
+195.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=34481.08, 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.