RingNet Co., Ltd.
KOSDAQ
₩4,270.00
-0.58%
Delayed · cached 15 min
Fair value analysis
042500
RingNet Co., Ltd.
₩4,270.00
Close used for this calculation
₩9,760.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Quality radar
Consensus fair value
₩9,760.99
Below FV▲ +128.6% against the close used
Model range ₩4,276.82 – ₩17,774.19
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₩4,276.82Fair value₩9,760.99Bull₩17,774.19
FairClose
52-week traded range
52W low ₩3,985.0052W high ₩4,590.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
RingNet Co., Ltd. closed at ₩4,270.00, 56.3% below the consensus fair value of ₩9,760.99 drawn from 10 valuation models.
Financial DNA score 64/100 — Good. P/E of 7.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩10,300.04
+141.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
₩8,600.27
+101.4%
√(22.5 × EPS × BVPS)
EPS=562, BVPS=5849.32
Graham Formula
₩17,774.19
+316.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=7.6%, FD=3.3%
P/E Fair Value
₩11,240.00
+163.2%
EPS × 20x (sector P/E)
EPS=562, Sector P/E=20x
Peter Lynch (PEG)
₩4,276.82
+0.2%
EPS × Growth% (PEG = 1 is fair)
EPS=562, g=7.6%
EV/EBITDA
₩10,012.45
+134.5%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=14.31B
Dividend Discount (DDM)
₩14,361.61
+236.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=318.97, r=10%, g=7.6%
Book Value (P/B)
₩4,620.96
+8.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5849.32, ROE=9.2%, g=6%, r=10%
Reverse DCF
₩4,270.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.2% | Historical: 7.6%
Margin of Safety
₩8,983.97
+110.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11978.63, 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.