CHOROKBAEM MEDIA CO.,LTD.

047820 KRX Media Media
KOSDAQ
₩3,185.00
-1.39%
Delayed · cached 15 min

Fair value analysis

047820
CHOROKBAEM MEDIA CO.,LTD.
MediaMedia
₩3,185.00
Close used for this calculation
₩2,313.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Profitability12/25
Returns1/25
Balance Sheet18/25
Efficiency4/25
Growth9/25
Average
Quality radar
35Prof.12/25Ret.1/25Eff.4/25B.Sht18/25Growth9/25

Consensus fair value

₩2,313.61
Above FV
▼ -27.4% against the close used
Model range ₩1,142.21 – ₩5,340.34
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₩1,142.21Fair value₩2,313.61Bull₩5,340.34
FairClose
52-week traded range
52W low ₩2,855.0052W high ₩3,325.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

CHOROKBAEM MEDIA CO.,LTD. closed at ₩3,185.00, 37.7% above the consensus fair value of ₩2,313.61 drawn from 8 valuation models.

Financial DNA score 35/100 — Average. P/E of 27.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩2,163.08
-32.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,340.34
+67.7%
√(22.5 × EPS × BVPS)
EPS=115.41, BVPS=10982.76
Graham Formula
₩1,307.98
-58.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,308.20
-27.5%
EPS × 20x (sector P/E)
EPS=115.41, Sector P/E=20x
Peter Lynch (PEG)
₩1,745.00
-45.2%
EPS × Growth% (PEG = 1 is fair)
EPS=115.41, g=15.1%
Book Value (P/B)
₩1,142.21
-64.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10982.76, ROE=1%, g=3%, r=10%
Reverse DCF
₩3,185.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.5% | Historical: -15.1%
Margin of Safety
₩2,084.92
-34.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2779.9, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.