ValueAddedTechnologyCo.,Ltd.
KOSDAQ
₩17,730.00
-0.89%
Delayed · cached 15 min
Fair value analysis
043150
ValueAddedTechnologyCo.,Ltd.
₩17,730.00
Close used for this calculation
₩44,143.51Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Quality radar
Consensus fair value
₩44,143.51
Below FV▲ +149.0% against the close used
Model range ₩3,390.86 – ₩54,020.00
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₩3,390.86Fair value₩44,143.51Bull₩54,020.00
FairClose
52-week traded range
52W low ₩16,330.0052W high ₩22,150.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ValueAddedTechnologyCo.,Ltd. closed at ₩17,730.00, 59.8% below the consensus fair value of ₩44,143.51 drawn from 10 valuation models.
Financial DNA score 70/100 — Strong. P/E of 6.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩45,999.32
+159.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.6%, r=10%, tg=3%, n=10yr
Graham Number
₩45,088.94
+154.3%
√(22.5 × EPS × BVPS)
EPS=2701, BVPS=33452.83
Graham Formula
₩41,919.52
+136.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1.6%, FD=3.3%
P/E Fair Value
₩54,020.00
+204.7%
EPS × 20x (sector P/E)
EPS=2701, Sector P/E=20x
Peter Lynch (PEG)
₩4,240.57
-76.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2701, g=1.6%
EV/EBITDA
₩39,397.18
+122.2%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=54.78B
Dividend Discount (DDM)
₩3,390.86
-80.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=265.95, r=10%, g=2%
Book Value (P/B)
₩24,372.78
+37.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=33452.83, ROE=8.1%, g=3%, r=10%
Reverse DCF
₩17,730.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.3% | Historical: 1.6%
Margin of Safety
₩35,067.71
+97.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=46756.95, 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.