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₩4,440.60Fair value₩9,579.21Bull₩32,454.14
FairClose
52-week traded range
52W low ₩3,790.0052W high ₩4,305.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Corentec Co., Ltd. closed at ₩3,995.00, 58.3% below the consensus fair value of ₩9,579.21 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. 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
₩32,454.14
+712.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,223.32
+105.8%
√(22.5 × EPS × BVPS)
EPS=489, BVPS=6146.15
Graham Formula
₩29,783.36
+645.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=18.6%, FD=3.3%
P/E Fair Value
₩9,780.00
+144.8%
EPS × 20x (sector P/E)
EPS=489, Sector P/E=20x
Peter Lynch (PEG)
₩9,090.51
+127.5%
EPS × Growth% (PEG = 1 is fair)
EPS=489, g=18.6%
EV/EBITDA
₩9,905.02
+147.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.12B
Book Value (P/B)
₩4,440.60
+11.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6146.15, ROE=8.9%, g=6%, r=10%
Reverse DCF
₩3,995.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.2% | Historical: 18.6%
Margin of Safety
₩15,045.15
+276.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20060.21, 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.