BITPLANET Co.,Ltd.
KOSDAQ
₩2,300.00
-2.95%
Delayed · cached 15 min
Fair value analysis
049470
BITPLANET Co.,Ltd.
₩2,300.00
Close used for this calculation
₩1,041.87Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
24/100
Quality radar
Consensus fair value
₩1,041.87
Above FV▼ -54.7% against the close used
Model range ₩68.43 – ₩1,187.40
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₩68.43Fair value₩1,041.87Bull₩1,187.40
FairClose
52-week traded range
52W low ₩1,165.0052W high ₩2,795.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
BITPLANET Co.,Ltd. closed at ₩2,300.00, 120.8% above the consensus fair value of ₩1,041.87 drawn from 7 valuation models.
Financial DNA score 24/100 — Weak. P/E of 38.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,112.74
-51.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩967.84
-57.9%
√(22.5 × EPS × BVPS)
EPS=59.37, BVPS=701.22 · outside Graham range (P/E 38.7, P/B 3.3) — asset-light, treat as a rough floor
P/E Fair Value
₩1,187.40
-48.4%
EPS × 20x (sector P/E)
EPS=59.37, Sector P/E=20x
EV/EBITDA
₩68.43
-97.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.41B
Book Value (P/B)
₩547.95
-76.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=701.22, ROE=8.5%, g=3%, r=10%
Reverse DCF
₩2,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.1% | Historical: 0%
Margin of Safety
₩816.99
-64.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1089.33, 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.