CHEMTRONICSCo.,Ltd.

089010 KRX Chemicals Chemicals
KOSDAQ
₩22,850.00
-2.35%
Delayed · cached 15 min

Fair value analysis

089010
CHEMTRONICSCo.,Ltd.
Chemicals›Chemicals
₩22,850.00
Close used for this calculation
₩12,052.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
12/100
Profitability6/25
Returns2/25
Balance Sheet0/25
Efficiency4/25
Growth1/25
Weak
Quality radar
12Prof.6/25Ret.2/25Eff.4/25B.Sht0/25Growth1/25

Consensus fair value

₩12,052.97
Above FV
▼ -47.3% against the close used
Model range ₩2,281.14 – ₩14,685.84
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₩2,281.14Fair value₩12,052.97Bull₩14,685.84
FairClose
52-week traded range
52W low ₩16,700.0052W high ₩23,400.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

CHEMTRONICSCo.,Ltd. closed at ₩22,850.00, 89.6% above the consensus fair value of ₩12,052.97 drawn from 9 valuation models.

Financial DNA score 12/100 — Weak. P/E of 34.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩12,501.27
-45.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩14,685.84
-35.7%
√(22.5 × EPS × BVPS)
EPS=667, BVPS=14371.07 · outside Graham range (P/E 34.3, P/B 1.6) — asset-light, treat as a rough floor
Graham Formula
₩7,559.33
-66.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩13,340.00
-41.6%
EPS × 20x (sector P/E)
EPS=667, Sector P/E=20x
Peter Lynch (PEG)
₩2,281.14
-90.0%
EPS × Growth% (PEG = 1 is fair)
EPS=667, g=3.4%
EV/EBITDA
₩11,492.86
-49.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=23.2B
Book Value (P/B)
₩2,792.09
-87.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14371.07, ROE=4.4%, g=3%, r=10%
Reverse DCF
₩22,850.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.4% | Historical: -3.4%
Margin of Safety
₩9,016.21
-60.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12021.61, 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.