RSUPPORT Co., Ltd.
KOSDAQ
₩1,520.00
+2.08%
Delayed · cached 15 min
Fair value analysis
131370
RSUPPORT Co., Ltd.
₩1,520.00
Close used for this calculation
₩1,111.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Quality radar
Consensus fair value
₩1,111.40
Above FV▼ -26.9% against the close used
Model range ₩342.93 – ₩2,318.19
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₩342.93Fair value₩1,111.40Bull₩2,318.19
FairClose
52-week traded range
52W low ₩1,386.0052W high ₩1,585.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
RSUPPORT Co., Ltd. closed at ₩1,520.00, 36.8% above the consensus fair value of ₩1,111.40 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 44.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,318.19
+52.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,190.82
-21.7%
√(22.5 × EPS × BVPS)
EPS=34, BVPS=1853.66 · outside Graham range (P/E 44.7, P/B 0.8) — asset-light, treat as a rough floor
Graham Formula
₩385.33
-74.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩680.00
-55.3%
EPS × 20x (sector P/E)
EPS=34, Sector P/E=20x
Peter Lynch (PEG)
₩793.56
-47.8%
EPS × Growth% (PEG = 1 is fair)
EPS=34, g=23.3%
EV/EBITDA
₩452.01
-70.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.39B
Book Value (P/B)
₩342.93
-77.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1853.66, ROE=1.9%, g=3%, r=10%
Reverse DCF
₩1,520.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18% | Historical: -23.3%
Margin of Safety
₩857.69
-43.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1143.59, 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.