NEXTEEL CO.,LTD.
KOSPI
₩14,380.00
+0.07%
Delayed · cached 15 min
Fair value analysis
092790
NEXTEEL CO.,LTD.
₩14,380.00
Close used for this calculation
₩21,244.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Quality radar
Consensus fair value
₩21,244.57
Below FV▲ +47.7% against the close used
Model range ₩10,669.73 – ₩27,720.00
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₩10,669.73Fair value₩21,244.57Bull₩27,720.00
FairClose
52-week traded range
52W low ₩9,100.0052W high ₩21,850.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NEXTEEL CO.,LTD. closed at ₩14,380.00, 32.3% below the consensus fair value of ₩21,244.57 drawn from 8 valuation models.
Financial DNA score 55/100 — Good. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩25,977.15
+80.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩23,529.34
+63.6%
√(22.5 × EPS × BVPS)
EPS=1386, BVPS=17753.09
P/E Fair Value
₩27,720.00
+92.8%
EPS × 20x (sector P/E)
EPS=1386, Sector P/E=20x
EV/EBITDA
₩10,669.73
-25.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=39.94B
Dividend Discount (DDM)
₩14,887.61
+3.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1167.66, r=10%, g=2%
Book Value (P/B)
₩12,097.46
-15.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17753.09, ROE=7.8%, g=3%, r=10%
Reverse DCF
₩14,380.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 0%
Margin of Safety
₩19,306.62
+34.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25742.16, 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.