YBM NET, Inc.

057030 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩2,105.00
+0.00%
Delayed · cached 15 min

Fair value analysis

057030
YBM NET, Inc.
Consumer DiscretionaryConsumer Discretionary
₩2,105.00
Close used for this calculation
₩3,068.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability6/25
Returns2/25
Balance Sheet18/25
Efficiency11/25
Growth14/25
Average
Quality radar
37Prof.6/25Ret.2/25Eff.11/25B.Sht18/25Growth14/25

Consensus fair value

₩3,068.34
Below FV
▲ +45.8% against the close used
Model range ₩27.76 – ₩5,397.97
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₩27.76Fair value₩3,068.34Bull₩5,397.97
FairClose
52-week traded range
52W low ₩2,070.0052W high ₩2,235.00

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

Valuation summary

Trading below the consensus fair value

YBM NET, Inc. closed at ₩2,105.00, 31.4% below the consensus fair value of ₩3,068.34 drawn from 10 valuation models.

Financial DNA score 37/100 — Average. P/E of 21.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,397.97
+156.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,685.83
+27.6%
√(22.5 × EPS × BVPS)
EPS=99, BVPS=3238.46
Graham Formula
₩1,122.00
-46.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩1,980.00
-5.9%
EPS × 20x (sector P/E)
EPS=99, Sector P/E=20x
Peter Lynch (PEG)
₩176.22
-91.6%
EPS × Growth% (PEG = 1 is fair)
EPS=99, g=1.8%
EV/EBITDA
₩278.15
-86.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=949.99M
Dividend Discount (DDM)
₩858.84
-59.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=67.36, r=10%, g=2%
Book Value (P/B)
₩27.76
-98.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3238.46, ROE=3.1%, g=3%, r=10%
Reverse DCF
₩2,105.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8% | Historical: -1.8%
Margin of Safety
₩2,097.34
-0.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2796.45, 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.