MAKUS Inc.

093520 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩27,050.00
+1.50%
Delayed · cached 15 min

Fair value analysis

093520
MAKUS Inc.
Consumer DiscretionaryConsumer Discretionary
₩27,050.00
Close used for this calculation
₩54,672.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability21/25
Returns17/25
Balance Sheet15/25
Efficiency25/25
Growth25/25
Strong
Quality radar
78Prof.21/25Ret.17/25Eff.25/25B.Sht15/25Growth25/25

Consensus fair value

₩54,672.10
Below FV
▲ +102.1% against the close used
Model range ₩29,112.17 – ₩168,392.00
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₩29,112.17Fair value₩54,672.10Bull₩168,392.00
FairClose
52-week traded range
52W low ₩17,650.0052W high ₩28,450.00

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

Valuation summary

Trading below the consensus fair value

MAKUS Inc. closed at ₩27,050.00, 50.5% below the consensus fair value of ₩54,672.10 drawn from 10 valuation models.

Financial DNA score 78/100 — Strong. 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
₩51,686.84
+91.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩29,112.17
+7.6%
√(22.5 × EPS × BVPS)
EPS=2604, BVPS=14465.24
Graham Formula
₩168,392.00
+522.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩52,080.00
+92.5%
EPS × 20x (sector P/E)
EPS=2604, Sector P/E=20x
Peter Lynch (PEG)
₩77,963.76
+188.2%
EPS × Growth% (PEG = 1 is fair)
EPS=2604, g=29.9%
EV/EBITDA
₩57,580.25
+112.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=29.45B
Dividend Discount (DDM)
₩78,877.80
+191.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1460.7, r=10%, g=8%
Book Value (P/B)
₩44,661.43
+65.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14465.24, ROE=18.4%, g=6%, r=10%
Reverse DCF
₩27,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 29.9%
Margin of Safety
₩56,488.31
+108.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=75317.75, 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.