ABOV Semiconductor Co.,Ltd.

102120 KRX Technology Technology
KOSDAQ
₩6,920.00
-3.62%
Delayed · cached 15 min

Fair value analysis

102120
ABOV Semiconductor Co.,Ltd.
Technology›Technology
₩6,920.00
Close used for this calculation
₩9,517.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability14/25
Returns15/25
Balance Sheet12/25
Efficiency23/25
Growth23/25
Good
Quality radar
64Prof.14/25Ret.15/25Eff.23/25B.Sht12/25Growth23/25

Consensus fair value

₩9,517.53
Below FV
▲ +37.5% against the close used
Model range ₩1,632.26 – ₩43,716.34
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₩1,632.26Fair value₩9,517.53Bull₩43,716.34
FairClose
52-week traded range
52W low ₩5,680.0052W high ₩8,260.00

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

Valuation summary

Trading below the consensus fair value

ABOV Semiconductor Co.,Ltd. closed at ₩6,920.00, 27.3% below the consensus fair value of ₩9,517.53 drawn from 10 valuation models.

Financial DNA score 64/100 — Good. P/E of 11.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩43,716.34
+531.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩9,971.00
+44.1%
√(22.5 × EPS × BVPS)
EPS=613, BVPS=7208.33
Graham Formula
₩6,947.33
+0.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩12,260.00
+77.2%
EPS × 20x (sector P/E)
EPS=613, Sector P/E=20x
Peter Lynch (PEG)
₩16,790.07
+142.6%
EPS × Growth% (PEG = 1 is fair)
EPS=613, g=27.4%
EV/EBITDA
₩9,560.33
+38.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.15B
Dividend Discount (DDM)
₩1,632.26
-76.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=128.02, r=10%, g=2%
Book Value (P/B)
₩5,663.69
-18.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7208.33, ROE=8.5%, g=3%, r=10%
Reverse DCF
₩6,920.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: -27.4%
Margin of Safety
₩13,667.75
+97.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18223.67, 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.