OKins Electronics Co.,Ltd.

080580 KRX Technology Technology
KOSDAQ
₩21,100.00
+3.18%
Delayed · cached 15 min

Fair value analysis

080580
OKins Electronics Co.,Ltd.
Technology›Technology
₩21,100.00
Close used for this calculation
₩11,317.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability19/25
Returns9/25
Balance Sheet11/25
Efficiency8/25
Growth12/25
Average
Quality radar
47Prof.19/25Ret.9/25Eff.8/25B.Sht11/25Growth12/25

Consensus fair value

₩11,317.80
Above FV
▼ -46.4% against the close used
Model range ₩4,889.44 – ₩27,418.67
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₩4,889.44Fair value₩11,317.80Bull₩27,418.67
FairClose
52-week traded range
52W low ₩7,640.0052W high ₩26,900.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

OKins Electronics Co.,Ltd. closed at ₩21,100.00, 86.4% above the consensus fair value of ₩11,317.80 drawn from 9 valuation models.

Financial DNA score 47/100 — Average. P/E of 49.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩8,415.98
-60.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩4,889.44
-76.8%
√(22.5 × EPS × BVPS)
EPS=424, BVPS=2505.94 · outside Graham range (P/E 49.8, P/B 8.4) — asset-light, treat as a rough floor
Graham Formula
₩27,418.67
+29.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩8,480.00
-59.8%
EPS × 20x (sector P/E)
EPS=424, Sector P/E=20x
Peter Lynch (PEG)
₩12,720.00
-39.7%
EPS × Growth% (PEG = 1 is fair)
EPS=424, g=30%
EV/EBITDA
₩18,519.61
-12.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=20.22B
Book Value (P/B)
₩5,870.16
-72.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2505.94, ROE=15.4%, g=6%, r=10%
Reverse DCF
₩21,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.5% | Historical: 82.2%
Margin of Safety
₩9,225.77
-56.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12301.02, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.