Youngone Corporation

111770 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩72,900.00
+0.55%
Delayed · cached 15 min

Fair value analysis

111770
Youngone Corporation
Consumer DiscretionaryConsumer Discretionary
₩72,900.00
Close used for this calculation
₩169,777.52Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
81/100
Profitability19/25
Returns18/25
Balance Sheet21/25
Efficiency23/25
Growth20/25
Exceptional
Quality radar
81Prof.19/25Ret.18/25Eff.23/25B.Sht21/25Growth20/25

Consensus fair value

₩169,777.52
Below FV
▲ +132.9% against the close used
Model range ₩81,654.28 – ₩626,289.49
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₩81,654.28Fair value₩169,777.52Bull₩626,289.49
FairClose
52-week traded range
52W low ₩57,300.0052W high ₩98,000.00

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

Valuation summary

Trading below the consensus fair value

Youngone Corporation closed at ₩72,900.00, 57.1% below the consensus fair value of ₩169,777.52 drawn from 10 valuation models.

Financial DNA score 81/100 — Exceptional. P/E of 6.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩81,654.28
+12.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩157,939.07
+116.7%
√(22.5 × EPS × BVPS)
EPS=11558, BVPS=95921.05
Graham Formula
₩626,289.49
+759.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=16.1%, FD=3.3%
P/E Fair Value
₩231,160.00
+217.1%
EPS × 20x (sector P/E)
EPS=11558, Sector P/E=20x
Peter Lynch (PEG)
₩185,737.06
+154.8%
EPS × Growth% (PEG = 1 is fair)
EPS=11558, g=16.1%
EV/EBITDA
₩249,013.83
+241.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=514.44B
Dividend Discount (DDM)
₩94,478.40
+29.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1749.6, r=10%, g=8%
Book Value (P/B)
₩144,600.99
+98.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=95921.05, ROE=12%, g=6%, r=10%
Reverse DCF
₩72,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.9% | Historical: 16.1%
Margin of Safety
₩205,695.53
+182.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=274260.71, 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.