YG Entertainment Inc.
KOSDAQ
₩43,400.00
+2.24%
Delayed · cached 15 min
Fair value analysis
122870
YG Entertainment Inc.
₩43,400.00
Close used for this calculation
₩54,915.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Quality radar
Consensus fair value
₩54,915.96
Below FV▲ +26.5% against the close used
Model range ₩8,223.89 – ₩128,686.67
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₩8,223.89Fair value₩54,915.96Bull₩128,686.67
FairClose
52-week traded range
52W low ₩37,050.0052W high ₩44,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
YG Entertainment Inc. closed at ₩43,400.00, 21.0% below the consensus fair value of ₩54,915.96 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 21.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩62,375.10
+43.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩35,181.38
-18.9%
√(22.5 × EPS × BVPS)
EPS=1990, BVPS=27643.31 · outside Graham range (P/E 21.8, P/B 1.6) — asset-light, treat as a rough floor
Graham Formula
₩128,686.67
+196.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩39,800.00
-8.3%
EPS × 20x (sector P/E)
EPS=1990, Sector P/E=20x
Peter Lynch (PEG)
₩47,401.80
+9.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1990, g=23.8%
EV/EBITDA
₩47,548.06
+9.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=71.34B
Book Value (P/B)
₩8,223.89
-81.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27643.31, ROE=7.2%, g=6%, r=10%
Reverse DCF
₩43,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.3% | Historical: 23.8%
Margin of Safety
₩49,883.09
+14.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=66510.79, 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.