BiotoxtechCo.,Ltd.
KOSDAQ
₩2,320.00
+0.43%
Delayed · cached 15 min
Fair value analysis
086040
BiotoxtechCo.,Ltd.
₩2,320.00
Close used for this calculation
₩1,409.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
14/100
Quality radar
Consensus fair value
₩1,409.97
Above FV▼ -39.2% against the close used
Model range ₩755.96 – ₩2,083.32
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₩755.96Fair value₩1,409.97Bull₩2,083.32
FairClose
52-week traded range
52W low ₩2,010.0052W high ₩2,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
BiotoxtechCo.,Ltd. closed at ₩2,320.00, 64.5% above the consensus fair value of ₩1,409.97 drawn from 6 valuation models.
Financial DNA score 14/100 — Weak. P/E of 31.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,386.95
-40.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,083.32
-10.2%
√(22.5 × EPS × BVPS)
EPS=74, BVPS=2606.74 · outside Graham range (P/E 31.4, P/B 0.9) — asset-light, treat as a rough floor
P/E Fair Value
₩1,480.00
-36.2%
EPS × 20x (sector P/E)
EPS=74, Sector P/E=20x
Book Value (P/B)
₩755.96
-67.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2606.74, ROE=2.9%, g=3%, r=10%
Reverse DCF
₩2,320.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.2% | Historical: 0%
Margin of Safety
₩1,237.57
-46.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1650.09, 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.