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₩3,378.24Fair value₩7,635.08Bull₩25,737.33
FairClose
52-week traded range
52W low ₩2,400.0052W high ₩2,845.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NARA MOLD AND DIE CO., LTD. closed at ₩2,720.00, 64.4% below the consensus fair value of ₩7,635.08 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 6.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,899.91
+190.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,464.04
+211.2%
√(22.5 × EPS × BVPS)
EPS=398, BVPS=8000
Graham Formula
₩25,737.33
+846.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩7,960.00
+192.6%
EPS × 20x (sector P/E)
EPS=398, Sector P/E=20x
Peter Lynch (PEG)
₩10,718.14
+294.0%
EPS × Growth% (PEG = 1 is fair)
EPS=398, g=26.9%
Dividend Discount (DDM)
₩3,378.24
+24.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=62.56, r=10%, g=8%
Book Value (P/B)
₩4,032.00
+48.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8000, ROE=5%, g=6%, r=10%
Reverse DCF
₩2,720.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.8% | Historical: 26.9%
Margin of Safety
₩9,386.49
+245.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12515.32, 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.