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₩5,151.00Fair value₩13,268.58Bull₩25,523.74
FairClose
52-week traded range
52W low ₩8,840.0052W high ₩15,850.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ABLE C&C closed at ₩10,100.00, 23.9% below the consensus fair value of ₩13,268.58 drawn from 8 valuation models.
Financial DNA score 53/100 — Good. P/E of 18.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩25,523.74
+152.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,519.41
-35.5%
√(22.5 × EPS × BVPS)
EPS=548, BVPS=3447.1 · outside Graham range (P/E 18.4, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
₩10,960.00
+8.5%
EPS × 20x (sector P/E)
EPS=548, Sector P/E=20x
EV/EBITDA
₩6,531.81
-35.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=17.95B
Dividend Discount (DDM)
₩5,151.00
-49.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=404, r=10%, g=2%
Book Value (P/B)
₩6,554.41
-35.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3447.1, ROE=16.3%, g=3%, r=10%
Reverse DCF
₩10,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: 0%
Margin of Safety
₩10,750.79
+6.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14334.38, 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.