VISSEM Electronics Co., Ltd.

072950 KRX Technology Technology
KOSDAQ
₩8,900.00
-2.63%
Delayed · cached 15 min

Fair value analysis

072950
VISSEM Electronics Co., Ltd.
Technology›Technology
₩8,900.00
Close used for this calculation
₩13,687.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability19/25
Returns11/25
Balance Sheet21/25
Efficiency21/25
Growth23/25
Strong
Quality radar
72Prof.19/25Ret.11/25Eff.21/25B.Sht21/25Growth23/25

Consensus fair value

₩13,687.69
Below FV
▲ +53.8% against the close used
Model range ₩4,315.28 – ₩60,980.67
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₩4,315.28Fair value₩13,687.69Bull₩60,980.67
FairClose
52-week traded range
52W low ₩5,950.0052W high ₩10,370.00

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

Valuation summary

Trading below the consensus fair value

VISSEM Electronics Co., Ltd. closed at ₩8,900.00, 35.0% below the consensus fair value of ₩13,687.69 drawn from 10 valuation models.

Financial DNA score 72/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩4,315.28
-51.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩14,818.11
+66.5%
√(22.5 × EPS × BVPS)
EPS=943, BVPS=10348.84
Graham Formula
₩60,980.67
+585.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩18,860.00
+111.9%
EPS × 20x (sector P/E)
EPS=943, Sector P/E=20x
Peter Lynch (PEG)
₩24,998.93
+180.9%
EPS × Growth% (PEG = 1 is fair)
EPS=943, g=26.5%
EV/EBITDA
₩19,750.21
+121.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.99B
Dividend Discount (DDM)
₩6,247.80
-29.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=115.7, r=10%, g=8%
Book Value (P/B)
₩8,046.22
-9.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10348.84, ROE=9.1%, g=6%, r=10%
Reverse DCF
₩8,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.1% | Historical: 26.5%
Margin of Safety
₩18,557.64
+108.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24743.52, 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.