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₩1,063.69Fair value₩4,636.02Bull₩17,201.33
FairClose
52-week traded range
52W low ₩1,607.0052W high ₩2,010.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Openbase, Inc. closed at ₩1,876.00, 59.5% below the consensus fair value of ₩4,636.02 drawn from 10 valuation models.
Financial DNA score 59/100 — Good. P/E of 7.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,279.84
+181.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩4,325.86
+130.6%
√(22.5 × EPS × BVPS)
EPS=266, BVPS=3126.67
Graham Formula
₩17,201.33
+816.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩5,320.00
+183.6%
EPS × 20x (sector P/E)
EPS=266, Sector P/E=20x
Peter Lynch (PEG)
₩7,980.00
+325.4%
EPS × Growth% (PEG = 1 is fair)
EPS=266, g=30%
EV/EBITDA
₩4,734.61
+152.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.92B
Dividend Discount (DDM)
₩1,063.69
-43.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.7, r=10%, g=8%
Book Value (P/B)
₩1,915.08
+2.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3126.67, ROE=8.5%, g=6%, r=10%
Reverse DCF
₩1,876.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.3% | Historical: 36.8%
Margin of Safety
₩6,023.82
+221.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8031.76, 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.