Creverse, Inc.

096240 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩8,580.00
-0.12%
Delayed · cached 15 min

Fair value analysis

096240
Creverse, Inc.
Consumer DiscretionaryConsumer Discretionary
₩8,580.00
Close used for this calculation
₩11,508.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability10/25
Returns18/25
Balance Sheet5/25
Efficiency25/25
Growth19/25
Good
Quality radar
58Prof.10/25Ret.18/25Eff.25/25B.Sht5/25Growth19/25

Consensus fair value

₩11,508.61
Below FV
▲ +34.1% against the close used
Model range ₩7,001.28 – ₩51,514.74
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₩7,001.28Fair value₩11,508.61Bull₩51,514.74
FairClose
52-week traded range
52W low ₩8,140.0052W high ₩8,850.00

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

Valuation summary

Trading below the consensus fair value

Creverse, Inc. closed at ₩8,580.00, 25.4% below the consensus fair value of ₩11,508.61 drawn from 10 valuation models.

Financial DNA score 58/100 — Good. P/E of 12.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩51,514.74
+500.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩9,380.87
+9.3%
√(22.5 × EPS × BVPS)
EPS=702, BVPS=5571.43
Graham Formula
₩7,956.00
-7.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩14,040.00
+63.6%
EPS × 20x (sector P/E)
EPS=702, Sector P/E=20x
Peter Lynch (PEG)
₩10,270.26
+19.7%
EPS × Growth% (PEG = 1 is fair)
EPS=702, g=14.6%
EV/EBITDA
₩39,939.54
+365.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=28.9B
Dividend Discount (DDM)
₩7,001.28
-18.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=549.12, r=10%, g=2%
Book Value (P/B)
₩8,802.86
+2.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5571.43, ROE=14.1%, g=3%, r=10%
Reverse DCF
₩8,580.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: -14.6%
Margin of Safety
₩15,542.18
+81.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20722.9, 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.