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₩1,060.29Fair value₩7,227.11Bull₩9,439.28
FairClose
52-week traded range
52W low ₩2,095.0052W high ₩2,980.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
STARFLEX CO., LTD closed at ₩2,700.00, 62.6% below the consensus fair value of ₩7,227.11 drawn from 10 valuation models.
Financial DNA score 61/100 — Good. P/E of 6.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩8,246.72
+205.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩9,439.28
+249.6%
√(22.5 × EPS × BVPS)
EPS=440, BVPS=9000
Graham Formula
₩4,986.67
+84.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩8,800.00
+225.9%
EPS × 20x (sector P/E)
EPS=440, Sector P/E=20x
Peter Lynch (PEG)
₩7,031.20
+160.4%
EPS × Growth% (PEG = 1 is fair)
EPS=440, g=16%
EV/EBITDA
₩8,331.24
+208.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.57B
Dividend Discount (DDM)
₩1,060.29
-60.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=83.16, r=10%, g=2%
Book Value (P/B)
₩2,404.29
-11.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9000, ROE=4.9%, g=3%, r=10%
Reverse DCF
₩2,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.3% | Historical: -16%
Margin of Safety
₩5,901.13
+118.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7868.17, 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.