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₩429.56Fair value₩862.16Bull₩1,692.99
FairClose
52-week traded range
52W low ₩1,199.0052W high ₩2,410.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
TBH GLOBAL CO.,LTD closed at ₩2,370.00, 174.9% above the consensus fair value of ₩862.16 drawn from 10 valuation models.
Financial DNA score 35/100 — Average. P/E of 55.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩805.93
-66.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,692.99
-28.6%
√(22.5 × EPS × BVPS)
EPS=43, BVPS=2962.5 · outside Graham range (P/E 55.1, P/B 0.8) — asset-light, treat as a rough floor
Graham Formula
₩487.33
-79.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩860.00
-63.7%
EPS × 20x (sector P/E)
EPS=43, Sector P/E=20x
Peter Lynch (PEG)
₩1,290.00
-45.6%
EPS × Growth% (PEG = 1 is fair)
EPS=43, g=30%
EV/EBITDA
₩873.02
-63.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.15B
Dividend Discount (DDM)
₩752.42
-68.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.01, r=10%, g=2%
Book Value (P/B)
₩429.56
-81.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2962.5, ROE=1.5%, g=3%, r=10%
Reverse DCF
₩2,370.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.9% | Historical: -32%
Margin of Safety
₩721.17
-69.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=961.56, 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.