PLANTYNETCo.,Ltd.

075130 KRX Technology Technology
KOSDAQ
₩2,090.00
+0.00%
Delayed · cached 15 min

Fair value analysis

075130
PLANTYNETCo.,Ltd.
Technology›Technology
₩2,090.00
Close used for this calculation
₩3,324.32Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability8/25
Returns9/25
Balance Sheet23/25
Efficiency20/25
Growth16/25
Good
Quality radar
60Prof.8/25Ret.9/25Eff.20/25B.Sht23/25Growth16/25

Consensus fair value

₩3,324.32
Below FV
▲ +59.1% against the close used
Model range ₩110.34 – ₩5,356.53
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₩110.34Fair value₩3,324.32Bull₩5,356.53
FairClose
52-week traded range
52W low ₩1,888.0052W high ₩2,250.00

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

Valuation summary

Trading below the consensus fair value

PLANTYNETCo.,Ltd. closed at ₩2,090.00, 37.1% below the consensus fair value of ₩3,324.32 drawn from 10 valuation models.

Financial DNA score 60/100 — Good. P/E of 14.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,356.53
+156.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,850.08
+84.2%
√(22.5 × EPS × BVPS)
EPS=145, BVPS=4543.48
Graham Formula
₩1,643.33
-21.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,900.00
+38.8%
EPS × 20x (sector P/E)
EPS=145, Sector P/E=20x
Peter Lynch (PEG)
₩778.65
-62.7%
EPS × Growth% (PEG = 1 is fair)
EPS=145, g=5.4%
EV/EBITDA
₩2,330.80
+11.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.26B
Dividend Discount (DDM)
₩1,065.90
-49.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=83.6, r=10%, g=2%
Book Value (P/B)
₩110.34
-94.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4543.48, ROE=3.2%, g=3%, r=10%
Reverse DCF
₩2,090.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.7% | Historical: -5.4%
Margin of Safety
₩2,578.11
+23.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3437.49, 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.