TELCOWARE CO.,LTD.
KOSPI
₩13,600.00
-0.15%
Delayed · cached 15 min
Fair value analysis
078000
TELCOWARE CO.,LTD.
₩13,600.00
Close used for this calculation
₩27,540.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Quality radar
Consensus fair value
₩27,540.08
Below FV▲ +102.5% against the close used
Model range ₩7,492.65 – ₩54,345.98
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₩7,492.65Fair value₩27,540.08Bull₩54,345.98
FairClose
52-week traded range
52W low ₩12,070.0052W high ₩23,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TELCOWARE CO.,LTD. closed at ₩13,600.00, 50.6% below the consensus fair value of ₩27,540.08 drawn from 10 valuation models.
Financial DNA score 71/100 — Strong. P/E of 11.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩54,345.98
+299.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.3%, r=10%, tg=3%, n=10yr
Graham Number
₩24,092.09
+77.1%
√(22.5 × EPS × BVPS)
EPS=1195, BVPS=21587.3
Graham Formula
₩33,523.73
+146.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=6.3%, FD=3.3%
P/E Fair Value
₩23,900.00
+75.7%
EPS × 20x (sector P/E)
EPS=1195, Sector P/E=20x
Peter Lynch (PEG)
₩7,492.65
-44.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1195, g=6.3%
EV/EBITDA
₩8,359.82
-38.5%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=3.29B
Dividend Discount (DDM)
₩16,273.84
+19.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=571.2, r=10%, g=6.3%
Book Value (P/B)
₩11,851.43
-12.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=21587.3, ROE=5.5%, g=6%, r=10%
Reverse DCF
₩13,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 6.3%
Margin of Safety
₩25,474.09
+87.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=33965.45, 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.