VitzroSys., Co. LTD
KOSDAQ
₩1,597.00
-3.97%
Delayed · cached 15 min
Fair value analysis
054220
VitzroSys., Co. LTD
₩1,597.00
Close used for this calculation
₩423.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
15/100
Quality radar
Consensus fair value
₩423.05
Above FV▼ -73.5% against the close used
Model range ₩225.86 – ₩500.00
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₩225.86Fair value₩423.05Bull₩500.00
FairClose
52-week traded range
52W low ₩1,285.0052W high ₩1,875.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
VitzroSys., Co. LTD closed at ₩1,597.00, 277.5% above the consensus fair value of ₩423.05 drawn from 6 valuation models.
Financial DNA score 15/100 — Weak. P/E of 63.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩379.79
-76.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩423.87
-73.5%
√(22.5 × EPS × BVPS)
EPS=25, BVPS=319.4 · outside Graham range (P/E 63.9, P/B 5) — asset-light, treat as a rough floor
P/E Fair Value
₩500.00
-68.7%
EPS × 20x (sector P/E)
EPS=25, Sector P/E=20x
Book Value (P/B)
₩225.86
-85.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=319.4, ROE=8%, g=3%, r=10%
Reverse DCF
₩1,597.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.9% | Historical: 0%
Margin of Safety
₩325.92
-79.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=434.55, 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.