Multicampus Corporation

067280 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩23,450.00
-0.42%
Delayed · cached 15 min

Fair value analysis

067280
Multicampus Corporation
Consumer DiscretionaryConsumer Discretionary
₩23,450.00
Close used for this calculation
₩61,529.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability10/25
Returns18/25
Balance Sheet21/25
Efficiency25/25
Growth16/25
Strong
Quality radar
74Prof.10/25Ret.18/25Eff.25/25B.Sht21/25Growth16/25

Consensus fair value

₩61,529.79
Below FV
▲ +162.4% against the close used
Model range ₩12,258.49 – ₩134,448.04
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₩12,258.49Fair value₩61,529.79Bull₩134,448.04
FairClose
52-week traded range
52W low ₩22,800.0052W high ₩25,250.00

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

Valuation summary

Trading below the consensus fair value

Multicampus Corporation closed at ₩23,450.00, 61.9% below the consensus fair value of ₩61,529.79 drawn from 10 valuation models.

Financial DNA score 74/100 — Strong. P/E of 5.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩134,448.04
+473.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩62,323.35
+165.8%
√(22.5 × EPS × BVPS)
EPS=4417, BVPS=39083.33
Graham Formula
₩50,059.33
+113.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩88,340.00
+276.7%
EPS × 20x (sector P/E)
EPS=4417, Sector P/E=20x
Peter Lynch (PEG)
₩40,238.87
+71.6%
EPS × Growth% (PEG = 1 is fair)
EPS=4417, g=9.1%
EV/EBITDA
₩53,390.15
+127.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=31.89B
Dividend Discount (DDM)
₩12,258.49
-47.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=961.45, r=10%, g=2%
Book Value (P/B)
₩46,676.67
+99.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=39083.33, ROE=11.4%, g=3%, r=10%
Reverse DCF
₩23,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -9.1%
Margin of Safety
₩62,844.51
+168.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=83792.68, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.