MODETOURNETWORKINC.
KOSDAQ
₩9,480.00
+0.74%
Delayed · cached 15 min
Fair value analysis
080160
MODETOURNETWORKINC.
₩9,480.00
Close used for this calculation
₩10,656.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Quality radar
Consensus fair value
₩10,656.81
Near FV▲ +12.4% against the close used
Model range ₩4,461.18 – ₩31,283.79
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₩4,461.18Fair value₩10,656.81Bull₩31,283.79
FairClose
52-week traded range
52W low ₩8,150.0052W high ₩9,480.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MODETOURNETWORKINC. closed at ₩9,480.00, 11.0% below the consensus fair value of ₩10,656.81 drawn from 10 valuation models.
Financial DNA score 52/100 — Good. P/E of 19.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩9,602.36
+1.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩7,428.38
-21.6%
√(22.5 × EPS × BVPS)
EPS=483.77, BVPS=5069.52 · outside Graham range (P/E 19.6, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₩31,283.79
+230.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩9,675.40
+2.1%
EPS × 20x (sector P/E)
EPS=483.77, Sector P/E=20x
Peter Lynch (PEG)
₩11,208.95
+18.2%
EPS × Growth% (PEG = 1 is fair)
EPS=483.77, g=23.2%
EV/EBITDA
₩6,229.98
-34.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.53B
Dividend Discount (DDM)
₩17,405.28
+83.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=322.32, r=10%, g=8%
Book Value (P/B)
₩4,461.18
-52.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5069.52, ROE=9.5%, g=6%, r=10%
Reverse DCF
₩9,480.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: 23.2%
Margin of Safety
₩10,873.11
+14.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14497.48, 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.