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₩1,318.32Fair value₩8,441.23Bull₩15,524.24
FairClose
52-week traded range
52W low ₩2,690.0052W high ₩4,495.92
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Creas F&C Co., Ltd closed at ₩2,960.00, 64.9% below the consensus fair value of ₩8,441.23 drawn from 7 valuation models.
Financial DNA score 33/100 — Weak. P/E of 4.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩11,529.85
+289.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩15,524.24
+424.5%
√(22.5 × EPS × BVPS)
EPS=615.17, BVPS=17411.76
P/E Fair Value
₩12,303.40
+315.7%
EPS × 20x (sector P/E)
EPS=615.17, Sector P/E=20x
Dividend Discount (DDM)
₩1,811.52
-38.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=142.08, r=10%, g=2%
Book Value (P/B)
₩1,318.32
-55.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17411.76, ROE=3.5%, g=3%, r=10%
Reverse DCF
₩2,960.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩9,839.37
+232.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13119.16, 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.