PAKERS CO., Ltd.
KOSDAQ
₩1,847.00
+0.00%
Delayed · cached 15 min
Fair value analysis
065690
PAKERS CO., Ltd.
₩1,847.00
Close used for this calculation
₩5,189.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Quality radar
Consensus fair value
₩5,189.75
Below FV▲ +181.0% against the close used
Model range ₩1,912.20 – ₩10,040.00
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₩1,912.20Fair value₩5,189.75Bull₩10,040.00
FairClose
52-week traded range
52W low ₩1,121.0052W high ₩1,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
PAKERS CO., Ltd. closed at ₩1,847.00, 64.4% below the consensus fair value of ₩5,189.75 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 3.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩9,408.75
+409.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,047.77
+281.6%
√(22.5 × EPS × BVPS)
EPS=502, BVPS=4397.62
Graham Formula
₩5,689.33
+208.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩10,040.00
+443.6%
EPS × 20x (sector P/E)
EPS=502, Sector P/E=20x
Peter Lynch (PEG)
₩7,710.72
+317.5%
EPS × Growth% (PEG = 1 is fair)
EPS=502, g=15.4%
Dividend Discount (DDM)
₩1,912.20
+3.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=149.98, r=10%, g=2%
Book Value (P/B)
₩5,264.58
+185.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4397.62, ROE=11.4%, g=3%, r=10%
Reverse DCF
₩1,847.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -15.4%
Margin of Safety
₩6,034.85
+226.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8046.46, 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.