EMRO., Incorporated

058970 KRX Technology Technology
KOSDAQ
₩16,030.00
+1.78%
Delayed · cached 15 min

Fair value analysis

058970
EMRO., Incorporated
TechnologyTechnology
₩16,030.00
Close used for this calculation
₩7,032.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Profitability8/25
Returns0/25
Balance Sheet23/25
Efficiency2/25
Growth3/25
Weak
Quality radar
33Prof.8/25Ret.0/25Eff.2/25B.Sht23/25Growth3/25

Consensus fair value

₩7,032.74
Above FV
▼ -56.1% against the close used
Model range ₩77.44 – ₩9,816.29
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₩77.44Fair value₩7,032.74Bull₩9,816.29
FairClose
52-week traded range
52W low ₩12,500.0052W high ₩45,500.00

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

Valuation summary

Trading above the consensus fair value

EMRO., Incorporated closed at ₩16,030.00, 127.9% above the consensus fair value of ₩7,032.74 drawn from 9 valuation models.

Financial DNA score 33/100 — Weak. P/E of 67.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩9,816.29
-38.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,439.64
-59.8%
√(22.5 × EPS × BVPS)
EPS=238, BVPS=7743.96 · outside Graham range (P/E 67.4, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₩2,697.33
-83.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩4,760.00
-70.3%
EPS × 20x (sector P/E)
EPS=238, Sector P/E=20x
Peter Lynch (PEG)
₩1,804.04
-88.7%
EPS × Growth% (PEG = 1 is fair)
EPS=238, g=7.6%
EV/EBITDA
₩853.95
-94.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=909.56M
Book Value (P/B)
₩77.44
-99.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7743.96, ROE=3.1%, g=3%, r=10%
Reverse DCF
₩16,030.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.6% | Historical: -7.6%
Margin of Safety
₩4,446.24
-72.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5928.32, 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.