FnGuide Inc.
KOSDAQ
₩17,500.00
-2.56%
Delayed · cached 15 min
Fair value analysis
064850
FnGuide Inc.
₩17,500.00
Close used for this calculation
₩20,119.32Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Quality radar
Consensus fair value
₩20,119.32
Below FV▲ +15.0% against the close used
Model range ₩10,843.52 – ₩56,001.33
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₩10,843.52Fair value₩20,119.32Bull₩56,001.33
FairClose
52-week traded range
52W low ₩14,740.0052W high ₩21,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FnGuide Inc. closed at ₩17,500.00, 13.0% below the consensus fair value of ₩20,119.32 drawn from 10 valuation models.
Financial DNA score 67/100 — Strong. P/E of 20.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩17,862.07
+2.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩10,843.52
-38.0%
√(22.5 × EPS × BVPS)
EPS=866, BVPS=6034.48 · outside Graham range (P/E 20.2, P/B 2.9) — asset-light, treat as a rough floor
Graham Formula
₩56,001.33
+220.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩17,320.00
-1.0%
EPS × 20x (sector P/E)
EPS=866, Sector P/E=20x
Peter Lynch (PEG)
₩23,269.42
+33.0%
EPS × Growth% (PEG = 1 is fair)
EPS=866, g=26.9%
EV/EBITDA
₩16,546.26
-5.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.66B
Dividend Discount (DDM)
₩26,649.00
+52.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=493.5, r=10%, g=8%
Book Value (P/B)
₩12,581.90
-28.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6034.48, ROE=14.3%, g=6%, r=10%
Reverse DCF
₩17,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.3% | Historical: 26.9%
Margin of Safety
₩19,130.05
+9.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25506.73, 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.