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₩1,101.20Fair value₩3,398.06Bull₩7,178.19
FairClose
52-week traded range
52W low ₩1,856.0052W high ₩4,115.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ELP Corp. closed at ₩2,320.00, 31.7% below the consensus fair value of ₩3,398.06 drawn from 10 valuation models.
Financial DNA score 67/100 — Strong. 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
₩1,804.55
-22.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,178.19
+209.4%
√(22.5 × EPS × BVPS)
EPS=306, BVPS=7483.87
Graham Formula
₩3,468.00
+49.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩6,120.00
+163.8%
EPS × 20x (sector P/E)
EPS=306, Sector P/E=20x
Peter Lynch (PEG)
₩2,209.32
-4.8%
EPS × Growth% (PEG = 1 is fair)
EPS=306, g=7.2%
EV/EBITDA
₩2,358.59
+1.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.3B
Dividend Discount (DDM)
₩1,206.86
-48.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=94.66, r=10%, g=2%
Book Value (P/B)
₩1,101.20
-52.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7483.87, ROE=4%, g=3%, r=10%
Reverse DCF
₩2,320.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.2% | Historical: -7.2%
Margin of Safety
₩3,482.01
+50.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4642.68, 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.