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₩2,475.00Fair value₩12,984.01Bull₩22,500.00
FairClose
52-week traded range
52W low ₩9,800.0052W high ₩23,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FNS TECH. Co.,Ltd. closed at ₩11,130.00, 14.3% below the consensus fair value of ₩12,984.01 drawn from 10 valuation models.
Financial DNA score 69/100 — Strong. P/E of 9.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,429.08
-33.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.2%, r=10%, tg=3%, n=10yr
Graham Number
₩16,538.51
+48.6%
√(22.5 × EPS × BVPS)
EPS=1125, BVPS=10805.83
Graham Formula
₩19,350.00
+73.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.2%, FD=3.3%
P/E Fair Value
₩22,500.00
+102.2%
EPS × 20x (sector P/E)
EPS=1125, Sector P/E=20x
Peter Lynch (PEG)
₩2,475.00
-77.8%
EPS × Growth% (PEG = 1 is fair)
EPS=1125, g=2.2%
EV/EBITDA
₩13,478.62
+21.1%
(EBITDA × 11.1x − Net Debt) ÷ Shares
EBITDA=10.35B
Dividend Discount (DDM)
₩3,499.96
-68.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=267.12, r=10%, g=2.2%
Book Value (P/B)
₩11,376.99
+2.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10805.83, ROE=10.4%, g=3%, r=10%
Reverse DCF
₩11,130.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: 2.2%
Margin of Safety
₩12,340.80
+10.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16454.4, 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.