POSCO INTERNATIONAL
KOSPI
₩57,700.00
+0.70%
Delayed · cached 15 min
Fair value analysis
047050
POSCO INTERNATIONAL
₩57,700.00
Close used for this calculation
₩92,628.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Quality radar
Consensus fair value
₩92,628.70
Below FV▲ +60.5% against the close used
Model range ₩30,910.71 – ₩232,994.00
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₩30,910.71Fair value₩92,628.70Bull₩232,994.00
FairClose
52-week traded range
52W low ₩45,650.0052W high ₩87,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
POSCO INTERNATIONAL closed at ₩57,700.00, 37.7% below the consensus fair value of ₩92,628.70 drawn from 10 valuation models.
Financial DNA score 54/100 — Good. P/E of 16.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩142,281.83
+146.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩56,409.55
-2.2%
√(22.5 × EPS × BVPS)
EPS=3603, BVPS=39251.7 · outside Graham range (P/E 16, P/B 1.5) — asset-light, treat as a rough floor
Graham Formula
₩232,994.00
+303.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩72,060.00
+24.9%
EPS × 20x (sector P/E)
EPS=3603, Sector P/E=20x
Peter Lynch (PEG)
₩75,843.15
+31.4%
EPS × Growth% (PEG = 1 is fair)
EPS=3603, g=21.1%
EV/EBITDA
₩84,308.74
+46.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.17T
Dividend Discount (DDM)
₩99,705.60
+72.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1846.4, r=10%, g=8%
Book Value (P/B)
₩30,910.71
-46.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=39251.7, ROE=9.2%, g=6%, r=10%
Reverse DCF
₩57,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 21.1%
Margin of Safety
₩94,452.26
+63.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=125936.35, 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.