TOBESOFT Co., Ltd.
KOSDAQ
₩596.00
+0.00%
Delayed · cached 15 min
Fair value analysis
079970
TOBESOFT Co., Ltd.
₩596.00
Close used for this calculation
₩1,350.67Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Quality radar
Consensus fair value
₩1,350.67
Below FV▲ +126.6% against the close used
Model range ₩358.10 – ₩3,242.46
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₩358.10Fair value₩1,350.67Bull₩3,242.46
FairClose
Valuation summary
Trading below the consensus fair value
TOBESOFT Co., Ltd. closed at ₩596.00, 55.9% below the consensus fair value of ₩1,350.67 drawn from 7 valuation models.
Financial DNA score 47/100 — Average. P/E of 6.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,242.46
+444.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,863.01
+212.6%
√(22.5 × EPS × BVPS)
EPS=88, BVPS=1752.94
P/E Fair Value
₩1,760.00
+195.3%
EPS × 20x (sector P/E)
EPS=88, Sector P/E=20x
EV/EBITDA
₩823.43
+38.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=951.75M
Book Value (P/B)
₩358.10
-39.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1752.94, ROE=4.4%, g=3%, r=10%
Reverse DCF
₩596.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.9% | Historical: 0%
Margin of Safety
₩1,716.37
+188.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2288.49, 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.