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₩279.03Fair value₩1,168.53Bull₩2,071.48
FairClose
52-week traded range
52W low ₩1,379.0052W high ₩1,631.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
POLARIS UNO, Inc. closed at ₩1,522.00, 30.2% above the consensus fair value of ₩1,168.53 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 52.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,071.48
+36.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩986.73
-35.2%
√(22.5 × EPS × BVPS)
EPS=29, BVPS=1492.16 · outside Graham range (P/E 52.5, P/B 1) — asset-light, treat as a rough floor
Graham Formula
₩328.67
-78.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩580.00
-61.9%
EPS × 20x (sector P/E)
EPS=29, Sector P/E=20x
Peter Lynch (PEG)
₩450.08
-70.4%
EPS × Growth% (PEG = 1 is fair)
EPS=29, g=15.5%
EV/EBITDA
₩1,126.33
-26.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.34B
Book Value (P/B)
₩279.03
-81.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1492.16, ROE=1.9%, g=3%, r=10%
Reverse DCF
₩1,522.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.2% | Historical: -15.5%
Margin of Safety
₩743.79
-51.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=991.72, 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.