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₩16,416.00Fair value₩32,774.87Bull₩107,411.33
FairClose
52-week traded range
52W low ₩10,640.0052W high ₩13,870.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Com2uS Holdings Corporation closed at ₩12,540.00, 61.7% below the consensus fair value of ₩32,774.87 drawn from 8 valuation models.
Financial DNA score 50/100 — Good. P/E of 7.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩32,969.22
+162.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩37,684.94
+200.5%
√(22.5 × EPS × BVPS)
EPS=1661, BVPS=38000
Graham Formula
₩107,411.33
+756.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩33,220.00
+164.9%
EPS × 20x (sector P/E)
EPS=1661, Sector P/E=20x
Peter Lynch (PEG)
₩35,047.10
+179.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1661, g=21.1%
Book Value (P/B)
₩16,416.00
+30.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38000, ROE=4.3%, g=6%, r=10%
Reverse DCF
₩12,540.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.3% | Historical: 21.1%
Margin of Safety
₩39,616.03
+215.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=52821.37, 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.