The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
GS Holdings closed at ₩119,000.00, 6.5% below the consensus fair value of ₩127,247.69 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 14.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩46,208.28
-61.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
₩173,530.83
+45.8%
√(22.5 × EPS × BVPS)
EPS=8435, BVPS=158666.67
Graham Formula
₩266,546.00
+124.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=7.6%, FD=3.3%
P/E Fair Value
₩168,700.00
+41.8%
EPS × 20x (sector P/E)
EPS=8435, Sector P/E=20x
Peter Lynch (PEG)
₩64,106.00
-46.1%
EPS × Growth% (PEG = 1 is fair)
EPS=8435, g=7.6%
Dividend Discount (DDM)
₩229,412.17
+92.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5117, r=10%, g=7.6%
Book Value (P/B)
₩86,156.00
-27.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=158666.67, ROE=5.4%, g=6%, r=10%
Reverse DCF
₩119,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 7.6%
Margin of Safety
₩122,809.71
+3.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=163746.28, 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.