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₩19,803.90Fair value₩38,159.10Bull₩81,257.07
FairClose
52-week traded range
52W low ₩18,270.0052W high ₩23,350.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KOMELON CORPORATION closed at ₩22,700.00, 40.5% below the consensus fair value of ₩38,159.10 drawn from 10 valuation models.
Financial DNA score 77/100 — Strong. P/E of 9.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩27,936.24
+23.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
₩39,783.09
+75.3%
√(22.5 × EPS × BVPS)
EPS=2510, BVPS=28024.69
Graham Formula
₩81,257.07
+258.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=7.9%, FD=3.3%
P/E Fair Value
₩50,200.00
+121.1%
EPS × 20x (sector P/E)
EPS=2510, Sector P/E=20x
Peter Lynch (PEG)
₩19,803.90
-12.8%
EPS × Growth% (PEG = 1 is fair)
EPS=2510, g=7.9%
EV/EBITDA
₩27,903.73
+22.9%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=17.99B
Dividend Discount (DDM)
₩54,553.48
+140.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1066.9, r=10%, g=7.9%
Book Value (P/B)
₩20,598.15
-9.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28024.69, ROE=8.9%, g=6%, r=10%
Reverse DCF
₩22,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.7% | Historical: 7.9%
Margin of Safety
₩37,345.58
+64.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=49794.1, 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.