AMOGREENTECH Co., Ltd.
KOSDAQ
₩5,660.00
-1.39%
Delayed · cached 15 min
Fair value analysis
125210
AMOGREENTECH Co., Ltd.
₩5,660.00
Close used for this calculation
₩6,643.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Quality radar
Consensus fair value
₩6,643.82
Below FV▲ +17.4% against the close used
Model range ₩1,938.78 – ₩10,326.10
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₩1,938.78Fair value₩6,643.82Bull₩10,326.10
FairClose
52-week traded range
52W low ₩4,640.0052W high ₩15,860.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AMOGREENTECH Co., Ltd. closed at ₩5,660.00, 14.8% below the consensus fair value of ₩6,643.82 drawn from 7 valuation models.
Financial DNA score 31/100 — Weak. P/E of 15.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩10,326.10
+82.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,287.60
+11.1%
√(22.5 × EPS × BVPS)
EPS=357, BVPS=4921.74
P/E Fair Value
₩7,140.00
+26.1%
EPS × 20x (sector P/E)
EPS=357, Sector P/E=20x
EV/EBITDA
₩1,938.78
-65.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.38B
Book Value (P/B)
₩3,002.26
-47.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4921.74, ROE=7.3%, g=3%, r=10%
Reverse DCF
₩5,660.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: 0%
Margin of Safety
₩5,938.43
+4.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7917.9, 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.