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₩11,557.08Fair value₩19,645.19Bull₩64,886.37
FairClose
52-week traded range
52W low ₩7,280.0052W high ₩8,160.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
eSANGNetworksCo.,Ltd closed at ₩7,380.00, 62.4% below the consensus fair value of ₩19,645.19 drawn from 10 valuation models.
Financial DNA score 83/100 — Exceptional. P/E of 4.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩34,589.84
+368.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩23,371.68
+216.7%
√(22.5 × EPS × BVPS)
EPS=1579, BVPS=15375
Graham Formula
₩64,886.37
+779.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=11.2%, FD=3.3%
P/E Fair Value
₩31,580.00
+327.9%
EPS × 20x (sector P/E)
EPS=1579, Sector P/E=20x
Peter Lynch (PEG)
₩17,621.64
+138.8%
EPS × Growth% (PEG = 1 is fair)
EPS=1579, g=11.2%
EV/EBITDA
₩30,595.68
+314.6%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=25.78B
Dividend Discount (DDM)
₩11,557.08
+56.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=214.02, r=10%, g=8%
Book Value (P/B)
₩16,720.31
+126.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15375, ROE=10.4%, g=6%, r=10%
Reverse DCF
₩7,380.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 11.2%
Margin of Safety
₩28,955.23
+292.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=38606.97, 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.