ABKO CO., LTD.
KOSDAQ
₩971.00
+0.00%
Delayed · cached 15 min
Fair value analysis
129890
ABKO CO., LTD.
₩971.00
Close used for this calculation
₩1,933.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Quality radar
Consensus fair value
₩1,933.24
Below FV▲ +99.1% against the close used
Model range ₩45.47 – ₩2,820.00
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₩45.47Fair value₩1,933.24Bull₩2,820.00
FairClose
52-week traded range
52W low ₩835.0052W high ₩1,327.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ABKO CO., LTD. closed at ₩971.00, 49.8% below the consensus fair value of ₩1,933.24 drawn from 10 valuation models.
Financial DNA score 68/100 — Strong. P/E of 6.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,384.81
+42.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,082.96
+114.5%
√(22.5 × EPS × BVPS)
EPS=141, BVPS=1367.61
Graham Formula
₩1,598.00
+64.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,820.00
+190.4%
EPS × 20x (sector P/E)
EPS=141, Sector P/E=20x
Peter Lynch (PEG)
₩2,652.21
+173.1%
EPS × Growth% (PEG = 1 is fair)
EPS=141, g=18.8%
EV/EBITDA
₩45.47
-95.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.18B
Dividend Discount (DDM)
₩2,166.54
+123.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=169.92, r=10%, g=2%
Book Value (P/B)
₩1,430.12
+47.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1367.61, ROE=10.3%, g=3%, r=10%
Reverse DCF
₩971.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.6% | Historical: -18.8%
Margin of Safety
₩1,478.58
+52.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1971.44, 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.