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₩828.24Fair value₩3,629.07Bull₩11,875.97
FairClose
52-week traded range
52W low ₩1,900.0052W high ₩2,430.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BG T&A Co. closed at ₩2,240.00, 38.3% below the consensus fair value of ₩3,629.07 drawn from 10 valuation models.
Financial DNA score 63/100 — Good. P/E of 8.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩11,875.97
+430.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,201.10
+132.2%
√(22.5 × EPS × BVPS)
EPS=263, BVPS=4571.43
Graham Formula
₩2,980.67
+33.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩5,260.00
+134.8%
EPS × 20x (sector P/E)
EPS=263, Sector P/E=20x
Peter Lynch (PEG)
₩949.43
-57.6%
EPS × Growth% (PEG = 1 is fair)
EPS=263, g=3.6%
EV/EBITDA
₩2,372.26
+5.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.79B
Dividend Discount (DDM)
₩828.24
-63.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=64.96, r=10%, g=2%
Book Value (P/B)
₩1,822.04
-18.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4571.43, ROE=5.8%, g=3%, r=10%
Reverse DCF
₩2,240.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.6% | Historical: -3.6%
Margin of Safety
₩4,747.08
+111.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6329.43, 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.