Com2us Corporation
KOSDAQ
₩35,000.00
+0.43%
Delayed · cached 15 min
Fair value analysis
078340
Com2us Corporation
₩35,000.00
Close used for this calculation
₩51,868.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Quality radar
Consensus fair value
₩51,868.85
Below FV▲ +48.2% against the close used
Model range ₩8,375.00 – ₩95,760.00
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₩8,375.00Fair value₩51,868.85Bull₩95,760.00
FairClose
52-week traded range
52W low ₩24,500.0052W high ₩36,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Com2us Corporation closed at ₩35,000.00, 32.5% below the consensus fair value of ₩51,868.85 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 11.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩59,826.17
+70.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩79,273.26
+126.5%
√(22.5 × EPS × BVPS)
EPS=3192, BVPS=87500
Graham Formula
₩36,176.00
+3.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩63,840.00
+82.4%
EPS × 20x (sector P/E)
EPS=3192, Sector P/E=20x
Peter Lynch (PEG)
₩95,760.00
+173.6%
EPS × Growth% (PEG = 1 is fair)
EPS=3192, g=30%
Dividend Discount (DDM)
₩16,957.50
-51.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1330, r=10%, g=2%
Book Value (P/B)
₩8,375.00
-76.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=87500, ROE=3.7%, g=3%, r=10%
Reverse DCF
₩35,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: -33.6%
Margin of Safety
₩44,834.14
+28.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=59778.86, 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.