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₩617.05Fair value₩7,752.39Bull₩13,449.31
FairClose
52-week traded range
52W low ₩4,335.0052W high ₩6,770.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MOTREX CO., LTD closed at ₩6,180.00, 20.3% below the consensus fair value of ₩7,752.39 drawn from 10 valuation models.
Financial DNA score 35/100 — Average. P/E of 20.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩13,449.31
+117.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.1%, r=10%, tg=3%, n=10yr
Graham Number
₩8,352.05
+35.1%
√(22.5 × EPS × BVPS)
EPS=301, BVPS=10300
Graham Formula
₩5,056.80
-18.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.1%, FD=3.3%
P/E Fair Value
₩6,020.00
-2.6%
EPS × 20x (sector P/E)
EPS=301, Sector P/E=20x
Peter Lynch (PEG)
₩617.05
-90.0%
EPS × Growth% (PEG = 1 is fair)
EPS=301, g=2.1%
EV/EBITDA
₩6,687.17
+8.2%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=41.79B
Dividend Discount (DDM)
₩2,078.43
-66.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=161.92, r=10%, g=2.1%
Book Value (P/B)
₩3,048.80
-50.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10300, ROE=3%, g=3%, r=10%
Reverse DCF
₩6,180.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.5% | Historical: 2.1%
Margin of Safety
₩6,164.66
-0.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8219.54, 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.