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₩2,852.29Fair value₩15,474.55Bull₩62,338.67
FairClose
52-week traded range
52W low ₩5,170.0052W high ₩6,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
YURA TECH. CO., LTD. closed at ₩6,240.00, 59.7% below the consensus fair value of ₩15,474.55 drawn from 10 valuation models.
Financial DNA score 70/100 — Strong. P/E of 6.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩22,584.92
+261.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩16,969.66
+171.9%
√(22.5 × EPS × BVPS)
EPS=964, BVPS=13276.6
Graham Formula
₩62,338.67
+899.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩19,280.00
+209.0%
EPS × 20x (sector P/E)
EPS=964, Sector P/E=20x
Peter Lynch (PEG)
₩28,669.36
+359.4%
EPS × Growth% (PEG = 1 is fair)
EPS=964, g=29.7%
EV/EBITDA
₩2,852.29
-54.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.81B
Dividend Discount (DDM)
₩8,087.04
+29.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=149.76, r=10%, g=8%
Book Value (P/B)
₩3,916.60
-37.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13276.6, ROE=7.2%, g=6%, r=10%
Reverse DCF
₩6,240.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.6% | Historical: 29.7%
Margin of Safety
₩22,719.98
+264.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=30293.31, 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.