VITZROCELL Co.,Ltd.
KOSDAQ
₩27,800.00
-1.77%
Delayed · cached 15 min
Fair value analysis
082920
VITZROCELL Co.,Ltd.
₩27,800.00
Close used for this calculation
₩27,202.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Quality radar
Consensus fair value
₩27,202.77
Near FV▼ -2.1% against the close used
Model range ₩14,479.58 – ₩78,418.85
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₩14,479.58Fair value₩27,202.77Bull₩78,418.85
FairClose
52-week traded range
52W low ₩24,500.0052W high ₩34,950.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
VITZROCELL Co.,Ltd. closed at ₩27,800.00, 2.2% above the consensus fair value of ₩27,202.77 drawn from 10 valuation models.
Financial DNA score 66/100 — Strong. P/E of 21.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩23,056.33
-17.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩14,479.58
-47.9%
√(22.5 × EPS × BVPS)
EPS=1267, BVPS=7354.5 · outside Graham range (P/E 21.9, P/B 3.8) — asset-light, treat as a rough floor
Graham Formula
₩78,418.85
+182.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=19%, FD=3.3%
P/E Fair Value
₩25,340.00
-8.8%
EPS × 20x (sector P/E)
EPS=1267, Sector P/E=20x
Peter Lynch (PEG)
₩24,022.32
-13.6%
EPS × Growth% (PEG = 1 is fair)
EPS=1267, g=19%
EV/EBITDA
₩27,707.74
-0.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=69.27B
Dividend Discount (DDM)
₩21,016.80
-24.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=389.2, r=10%, g=8%
Book Value (P/B)
₩20,629.37
-25.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7354.5, ROE=17.2%, g=6%, r=10%
Reverse DCF
₩27,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.4% | Historical: 19%
Margin of Safety
₩26,492.77
-4.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=35323.69, 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.