TBH GLOBAL CO.,LTD

084870 KRX Textiles Textiles
KOSPI
₩2,370.00
+4.41%
Delayed · cached 15 min

Fair value analysis

084870
TBH GLOBAL CO.,LTD
TextilesTextiles
₩2,370.00
Close used for this calculation
₩862.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Profitability14/25
Returns1/25
Balance Sheet15/25
Efficiency5/25
Growth15/25
Average
Quality radar
35Prof.14/25Ret.1/25Eff.5/25B.Sht15/25Growth15/25

Consensus fair value

₩862.16
Above FV
▼ -63.6% against the close used
Model range ₩429.56 – ₩1,692.99
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.

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