MCNEX CO.,LTD
KOSPI
₩18,940.00
-1.66%
Delayed · cached 15 min
Fair value analysis
097520
MCNEX CO.,LTD
₩18,940.00
Close used for this calculation
₩43,367.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Quality radar
Consensus fair value
₩43,367.92
Below FV▲ +129.0% against the close used
Model range ₩8,451.98 – ₩62,900.00
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₩8,451.98Fair value₩43,367.92Bull₩62,900.00
FairClose
52-week traded range
52W low ₩16,480.0052W high ₩32,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MCNEX CO.,LTD closed at ₩18,940.00, 56.3% below the consensus fair value of ₩43,367.92 drawn from 10 valuation models.
Financial DNA score 70/100 — Strong. P/E of 6.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩33,260.57
+75.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩40,930.46
+116.1%
√(22.5 × EPS × BVPS)
EPS=3145, BVPS=23675
Graham Formula
₩35,643.33
+88.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩62,900.00
+232.1%
EPS × 20x (sector P/E)
EPS=3145, Sector P/E=20x
Peter Lynch (PEG)
₩24,876.95
+31.3%
EPS × Growth% (PEG = 1 is fair)
EPS=3145, g=7.9%
EV/EBITDA
₩57,936.08
+205.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=98.25B
Dividend Discount (DDM)
₩8,451.98
-55.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=662.9, r=10%, g=2%
Book Value (P/B)
₩35,072.82
+85.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23675, ROE=13.4%, g=3%, r=10%
Reverse DCF
₩18,940.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.6% | Historical: -7.9%
Margin of Safety
₩32,387.69
+71.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=43183.59, 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.