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.