Nuriplan Co.,Ltd.
KOSDAQ
₩1,786.00
-2.08%
Delayed · cached 15 min
Fair value analysis
069140
Nuriplan Co.,Ltd.
₩1,786.00
Close used for this calculation
₩557.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
13/100
Quality radar
Consensus fair value
₩557.78
Above FV▼ -68.8% against the close used
Model range ₩120.00 – ₩994.57
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₩120.00Fair value₩557.78Bull₩994.57
FairClose
52-week traded range
52W low ₩1,562.0052W high ₩1,985.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Nuriplan Co.,Ltd. closed at ₩1,786.00, 220.2% above the consensus fair value of ₩557.78 drawn from 9 valuation models.
Financial DNA score 13/100 — Weak. P/E of 111.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩291.39
-83.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.5%, r=10%, tg=3%, n=10yr
Graham Number
₩994.57
-44.3%
√(22.5 × EPS × BVPS)
EPS=16, BVPS=2747.69 · outside Graham range (P/E 111.6, P/B 0.7) — asset-light, treat as a rough floor
Graham Formula
₩501.33
-71.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=7.5%, FD=3.3%
P/E Fair Value
₩320.00
-82.1%
EPS × 20x (sector P/E)
EPS=16, Sector P/E=20x
Peter Lynch (PEG)
₩120.00
-93.3%
EPS × Growth% (PEG = 1 is fair)
EPS=16, g=7.5%
EV/EBITDA
₩470.71
-73.6%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=4.82B
Book Value (P/B)
₩274.77
-84.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2747.69, ROE=1%, g=6%, r=10%
Reverse DCF
₩1,786.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 30.7% | Historical: 7.5%
Margin of Safety
₩395.12
-77.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=526.82, 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.