VISANG EDUCATION INC
KOSPI
₩5,020.00
+1.31%
Delayed · cached 15 min
Fair value analysis
100220
VISANG EDUCATION INC
₩5,020.00
Close used for this calculation
₩15,955.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Quality radar
Consensus fair value
₩15,955.37
Below FV▲ +217.8% against the close used
Model range ₩12,198.60 – ₩36,351.73
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₩12,198.60Fair value₩15,955.37Bull₩36,351.73
FairClose
52-week traded range
52W low ₩4,565.0052W high ₩7,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
VISANG EDUCATION INC closed at ₩5,020.00, 68.5% below the consensus fair value of ₩15,955.37 drawn from 4 valuation models.
Financial DNA score 65/100 — Strong. P/E of 2.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩36,351.73
+624.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩16,294.03
+224.6%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=21.62B
Dividend Discount (DDM)
₩12,198.60
+143.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=225.9, r=10%, g=8%
Book Value (P/B)
₩18,865.48
+275.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16193.55, ROE=10.7%, g=6%, r=10%
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.