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₩1,876.60Fair value₩14,177.32Bull₩19,539.14
FairClose
52-week traded range
52W low ₩7,070.0052W high ₩9,820.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NOROO PAINT & COATINGS Co.,LTD closed at ₩8,040.00, 43.3% below the consensus fair value of ₩14,177.32 drawn from 10 valuation models.
Financial DNA score 60/100 — Good. P/E of 9.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩19,341.32
+140.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩19,539.14
+143.0%
√(22.5 × EPS × BVPS)
EPS=823.07, BVPS=20615.38
Graham Formula
₩9,328.13
+16.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩16,461.40
+104.7%
EPS × 20x (sector P/E)
EPS=823.07, Sector P/E=20x
Peter Lynch (PEG)
₩1,876.60
-76.7%
EPS × Growth% (PEG = 1 is fair)
EPS=823.07, g=2.3%
EV/EBITDA
₩11,657.60
+45.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=30.18B
Dividend Discount (DDM)
₩4,715.46
-41.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=369.84, r=10%, g=2%
Book Value (P/B)
₩2,827.25
-64.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20615.38, ROE=4%, g=3%, r=10%
Reverse DCF
₩8,040.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: -2.3%
Margin of Safety
₩12,125.62
+50.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16167.5, 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.