Very Good Tour Co.,Ltd.

094850 KRX Other Other
KOSDAQ
₩4,435.00
+0.23%
Delayed · cached 15 min

Fair value analysis

094850
Very Good Tour Co.,Ltd.
OtherOther
₩4,435.00
Close used for this calculation
₩8,374.58Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability4/25
Returns11/25
Balance Sheet16/25
Efficiency18/25
Growth8/25
Average
Quality radar
49Prof.4/25Ret.11/25Eff.18/25B.Sht16/25Growth8/25

Consensus fair value

₩8,374.58
Below FV
▲ +88.8% against the close used
Model range ₩4,724.63 – ₩27,786.06
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₩4,724.63Fair value₩8,374.58Bull₩27,786.06
FairClose
52-week traded range
52W low ₩3,945.0052W high ₩4,450.00

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

Valuation summary

Trading below the consensus fair value

Very Good Tour Co.,Ltd. closed at ₩4,435.00, 47.0% below the consensus fair value of ₩8,374.58 drawn from 7 valuation models.

Financial DNA score 49/100 — Average. P/E of 8.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩27,786.06
+526.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩8,790.00
+98.2%
√(22.5 × EPS × BVPS)
EPS=542, BVPS=6335.71
P/E Fair Value
₩10,840.00
+144.4%
EPS × 20x (sector P/E)
EPS=542, Sector P/E=20x
EV/EBITDA
₩4,825.03
+8.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.42B
Book Value (P/B)
₩4,724.63
+6.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6335.71, ROE=8.2%, g=3%, r=10%
Reverse DCF
₩4,435.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.1% | Historical: 0%
Margin of Safety
₩11,854.02
+167.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15805.35, 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.