BIXOLONCo.,Ltd
KOSDAQ
₩8,420.00
+1.94%
Delayed · cached 15 min
Fair value analysis
093190
BIXOLONCo.,Ltd
₩8,420.00
Close used for this calculation
₩21,688.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Quality radar
Consensus fair value
₩21,688.70
Below FV▲ +157.6% against the close used
Model range ₩11,318.69 – ₩53,256.04
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₩11,318.69Fair value₩21,688.70Bull₩53,256.04
FairClose
52-week traded range
52W low ₩7,960.0052W high ₩9,250.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
BIXOLONCo.,Ltd closed at ₩8,420.00, 61.2% below the consensus fair value of ₩21,688.70 drawn from 10 valuation models.
Financial DNA score 68/100 — Strong. P/E of 6.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩25,264.82
+200.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩19,882.50
+136.1%
√(22.5 × EPS × BVPS)
EPS=1272.85, BVPS=13803.28
Graham Formula
₩53,256.04
+532.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=11.4%, FD=3.3%
P/E Fair Value
₩25,457.00
+202.3%
EPS × 20x (sector P/E)
EPS=1272.85, Sector P/E=20x
Peter Lynch (PEG)
₩14,561.40
+72.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1272.85, g=11.4%
EV/EBITDA
₩17,380.54
+106.4%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=15.91B
Dividend Discount (DDM)
₩22,734.00
+170.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=421, r=10%, g=8%
Book Value (P/B)
₩11,318.69
+34.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13803.28, ROE=9.3%, g=6%, r=10%
Reverse DCF
₩8,420.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.2% | Historical: 11.4%
Margin of Safety
₩23,223.82
+175.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=30965.09, 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.