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₩1,921.31Fair value₩12,627.75Bull₩16,780.00
FairClose
52-week traded range
52W low ₩5,340.0052W high ₩6,430.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NICE D&B CO., LTD. closed at ₩6,430.00, 49.1% below the consensus fair value of ₩12,627.75 drawn from 10 valuation models.
Financial DNA score 79/100 — Strong. P/E of 7.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩14,983.71
+133.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.3%, r=10%, tg=3%, n=10yr
Graham Number
₩11,880.33
+84.8%
√(22.5 × EPS × BVPS)
EPS=839, BVPS=7476.74
Graham Formula
₩14,632.16
+127.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.3%, FD=3.3%
P/E Fair Value
₩16,780.00
+161.0%
EPS × 20x (sector P/E)
EPS=839, Sector P/E=20x
Peter Lynch (PEG)
₩1,921.31
-70.1%
EPS × Growth% (PEG = 1 is fair)
EPS=839, g=2.3%
EV/EBITDA
₩12,781.77
+98.8%
(EBITDA × 11.1x − Net Debt) ÷ Shares
EBITDA=17.75B
Dividend Discount (DDM)
₩3,327.01
-48.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=250.77, r=10%, g=2.3%
Book Value (P/B)
₩8,737.11
+35.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7476.74, ROE=11.2%, g=3%, r=10%
Reverse DCF
₩6,430.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.1% | Historical: 2.3%
Margin of Safety
₩10,926.79
+69.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14569.05, 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.