ELUON Corporation

065440 KRX Technology Technology
KOSDAQ
₩1,386.00
+0.87%
Delayed · cached 15 min

Fair value analysis

065440
ELUON Corporation
TechnologyTechnology
₩1,386.00
Close used for this calculation
₩1,275.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability17/25
Returns3/25
Balance Sheet15/25
Efficiency8/25
Growth12/25
Average
Quality radar
43Prof.17/25Ret.3/25Eff.8/25B.Sht15/25Growth12/25

Consensus fair value

₩1,275.76
Near FV
▼ -8.0% against the close used
Model range ₩620.77 – ₩3,815.33
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₩620.77Fair value₩1,275.76Bull₩3,815.33
FairClose
52-week traded range
52W low ₩1,236.0052W high ₩1,608.00

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

Valuation summary

Trading close to the consensus fair value

ELUON Corporation closed at ₩1,386.00, 8.6% above the consensus fair value of ₩1,275.76 drawn from 9 valuation models.

Financial DNA score 43/100 — Average. P/E of 23.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,171.09
-15.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩1,609.79
+16.1%
√(22.5 × EPS × BVPS)
EPS=59, BVPS=1952.11
Graham Formula
₩3,815.33
+175.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩1,180.00
-14.9%
EPS × 20x (sector P/E)
EPS=59, Sector P/E=20x
Peter Lynch (PEG)
₩1,184.13
-14.6%
EPS × Growth% (PEG = 1 is fair)
EPS=59, g=20.1%
EV/EBITDA
₩653.58
-52.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.53B
Book Value (P/B)
₩620.77
-55.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1952.11, ROE=3.2%, g=6%, r=10%
Reverse DCF
₩1,386.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.3% | Historical: 20.1%
Margin of Safety
₩1,458.04
+5.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1944.05, 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.