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₩2,977.00Fair value₩8,101.00Bull₩13,480.00
FairClose
52-week traded range
52W low ₩5,150.0052W high ₩5,890.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
PARTRONCO.,LTD closed at ₩5,430.00, 33.0% below the consensus fair value of ₩8,101.00 drawn from 10 valuation models.
Financial DNA score 69/100 — Strong. P/E of 8.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,562.49
-16.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩12,464.74
+129.6%
√(22.5 × EPS × BVPS)
EPS=674, BVPS=10245.28
Graham Formula
₩7,638.67
+40.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩13,480.00
+148.3%
EPS × 20x (sector P/E)
EPS=674, Sector P/E=20x
Peter Lynch (PEG)
₩7,036.56
+29.6%
EPS × Growth% (PEG = 1 is fair)
EPS=674, g=10.4%
EV/EBITDA
₩8,233.33
+51.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=44.75B
Dividend Discount (DDM)
₩2,977.00
-45.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=233.49, r=10%, g=2%
Book Value (P/B)
₩5,269.00
-3.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10245.28, ROE=6.6%, g=3%, r=10%
Reverse DCF
₩5,430.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.4% | Historical: -10.4%
Margin of Safety
₩7,152.36
+31.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9536.48, 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.