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₩609.82Fair value₩15,583.43Bull₩49,633.33
FairClose
52-week traded range
52W low ₩6,360.0052W high ₩7,050.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAEYANG Corporation closed at ₩6,830.00, 56.2% below the consensus fair value of ₩15,583.43 drawn from 10 valuation models.
Financial DNA score 67/100 — Strong. P/E of 4.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩19,764.15
+189.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.3%, r=10%, tg=3%, n=10yr
Graham Number
₩28,587.09
+318.6%
√(22.5 × EPS × BVPS)
EPS=1489, BVPS=24392.86
Graham Formula
₩49,633.33
+626.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=8.3%, FD=3.3%
P/E Fair Value
₩29,780.00
+336.0%
EPS × 20x (sector P/E)
EPS=1489, Sector P/E=20x
Peter Lynch (PEG)
₩12,284.25
+79.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1489, g=8.3%
EV/EBITDA
₩4,246.67
-37.8%
(EBITDA × 14.1x − Net Debt) ÷ Shares
EBITDA=2.39B
Dividend Discount (DDM)
₩22,129.20
+224.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=409.8, r=10%, g=8%
Book Value (P/B)
₩609.82
-91.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24392.86, ROE=6.1%, g=6%, r=10%
Reverse DCF
₩6,830.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 8.3%
Margin of Safety
₩23,955.86
+250.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=31941.14, 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.