FreeMs Corporation
KOSDAQ
₩10,260.00
-2.19%
Delayed · cached 15 min
Fair value analysis
053160
FreeMs Corporation
₩10,260.00
Close used for this calculation
₩5,090.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Quality radar
Consensus fair value
₩5,090.33
Above FV▼ -50.4% against the close used
Model range ₩953.50 – ₩10,526.76
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₩953.50Fair value₩5,090.33Bull₩10,526.76
FairClose
52-week traded range
52W low ₩8,090.0052W high ₩10,680.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
FreeMs Corporation closed at ₩10,260.00, 101.6% above the consensus fair value of ₩5,090.33 drawn from 10 valuation models.
Financial DNA score 39/100 — Average. P/E of 61.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,844.16
-52.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,089.59
-30.9%
√(22.5 × EPS × BVPS)
EPS=167.65, BVPS=13324.68 · outside Graham range (P/E 61.2, P/B 0.8) — asset-light, treat as a rough floor
Graham Formula
₩5,847.63
-43.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=8.8%, FD=3.3%
P/E Fair Value
₩3,353.00
-67.3%
EPS × 20x (sector P/E)
EPS=167.65, Sector P/E=20x
Peter Lynch (PEG)
₩1,480.35
-85.6%
EPS × Growth% (PEG = 1 is fair)
EPS=167.65, g=8.8%
EV/EBITDA
₩953.50
-90.7%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=453.69M
Dividend Discount (DDM)
₩10,526.76
+2.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=194.94, r=10%, g=8%
Book Value (P/B)
₩1,678.91
-83.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13324.68, ROE=1.3%, g=6%, r=10%
Reverse DCF
₩10,260.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.3% | Historical: 8.8%
Margin of Safety
₩3,962.70
-61.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5283.6, 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.