Y-ENTECCO.,LTD.
KOSDAQ
₩6,030.00
-0.50%
Delayed · cached 15 min
Fair value analysis
067900
Y-ENTECCO.,LTD.
₩6,030.00
Close used for this calculation
₩13,274.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Quality radar
Consensus fair value
₩13,274.94
Below FV▲ +120.1% against the close used
Model range ₩4,819.18 – ₩58,140.19
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₩4,819.18Fair value₩13,274.94Bull₩58,140.19
FairClose
52-week traded range
52W low ₩5,530.0052W high ₩6,120.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Y-ENTECCO.,LTD. closed at ₩6,030.00, 54.6% below the consensus fair value of ₩13,274.94 drawn from 10 valuation models.
Financial DNA score 64/100 — Good. P/E of 3.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩32,834.91
+444.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.7%, r=10%, tg=3%, n=10yr
Graham Number
₩27,123.95
+349.8%
√(22.5 × EPS × BVPS)
EPS=1681, BVPS=19451.61
Graham Formula
₩58,140.19
+864.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=8.7%, FD=3.3%
P/E Fair Value
₩33,620.00
+457.5%
EPS × 20x (sector P/E)
EPS=1681, Sector P/E=20x
Peter Lynch (PEG)
₩14,658.32
+143.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1681, g=8.7%
EV/EBITDA
₩16,006.33
+165.4%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=26.07B
Dividend Discount (DDM)
₩4,819.18
-20.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=89.24, r=10%, g=8%
Book Value (P/B)
₩13,518.87
+124.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19451.61, ROE=8.8%, g=6%, r=10%
Reverse DCF
₩6,030.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 8.7%
Margin of Safety
₩28,447.32
+371.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=37929.76, 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.