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₩4,129.87Fair value₩18,884.07Bull₩51,560.96
FairClose
52-week traded range
52W low ₩6,020.0052W high ₩8,180.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Elentec Co., Ltd closed at ₩6,890.00, 63.5% below the consensus fair value of ₩18,884.07 drawn from 10 valuation models.
Financial DNA score 49/100 — Average. P/E of 6.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩20,960.56
+204.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩17,252.48
+150.4%
√(22.5 × EPS × BVPS)
EPS=1056, BVPS=12527.27
Graham Formula
₩51,560.96
+648.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=14.1%, FD=3.3%
P/E Fair Value
₩21,120.00
+206.5%
EPS × 20x (sector P/E)
EPS=1056, Sector P/E=20x
Peter Lynch (PEG)
₩14,847.36
+115.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1056, g=14.1%
EV/EBITDA
₩24,108.47
+249.9%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=43.17B
Dividend Discount (DDM)
₩4,129.87
-40.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.48, r=10%, g=8%
Book Value (P/B)
₩8,205.36
+19.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12527.27, ROE=8.6%, g=6%, r=10%
Reverse DCF
₩6,890.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.4% | Historical: 14.1%
Margin of Safety
₩20,792.63
+201.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=27723.5, 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.