OSUNG ADVANCED MATERIALS CO., LTD.

052420 KRX Materials Materials
KOSDAQ
₩9,600.00
-1.34%
Delayed · cached 15 min

Fair value analysis

052420
OSUNG ADVANCED MATERIALS CO., LTD.
Materials›Materials
₩9,600.00
Close used for this calculation
₩6,927.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability19/25
Returns7/25
Balance Sheet23/25
Efficiency6/25
Growth6/25
Good
Quality radar
55Prof.19/25Ret.7/25Eff.6/25B.Sht23/25Growth6/25

Consensus fair value

₩6,927.99
Above FV
▼ -27.8% against the close used
Model range ₩4,306.11 – ₩18,302.40
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₩4,306.11Fair value₩6,927.99Bull₩18,302.40
FairClose
52-week traded range
52W low ₩7,950.0052W high ₩10,740.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

OSUNG ADVANCED MATERIALS CO., LTD. closed at ₩9,600.00, 38.6% above the consensus fair value of ₩6,927.99 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 25.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,916.53
-38.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩5,082.98
-47.1%
√(22.5 × EPS × BVPS)
EPS=372, BVPS=3086.82 · outside Graham range (P/E 25.8, P/B 3.1) — asset-light, treat as a rough floor
Graham Formula
₩18,302.40
+90.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=14.2%, FD=3.3%
P/E Fair Value
₩7,440.00
-22.5%
EPS × 20x (sector P/E)
EPS=372, Sector P/E=20x
Peter Lynch (PEG)
₩5,282.40
-45.0%
EPS × Growth% (PEG = 1 is fair)
EPS=372, g=14.2%
EV/EBITDA
₩5,740.29
-40.2%
(EBITDA × 17.1x − Net Debt) ÷ Shares
EBITDA=30.12B
Book Value (P/B)
₩4,306.11
-55.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3086.82, ROE=11.6%, g=6%, r=10%
Reverse DCF
₩9,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.6% | Historical: 14.2%
Margin of Safety
₩6,889.11
-28.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9185.48, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.