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₩1,699.18Fair value₩3,063.42Bull₩11,058.00
FairClose
52-week traded range
52W low ₩1,302.0052W high ₩2,005.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MegaMD Co., Ltd. closed at ₩1,448.00, 52.7% below the consensus fair value of ₩3,063.42 drawn from 10 valuation models.
Financial DNA score 71/100 — Strong. P/E of 8.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,271.74
+402.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩3,371.91
+132.9%
√(22.5 × EPS × BVPS)
EPS=171, BVPS=2955.1
Graham Formula
₩11,058.00
+663.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩3,420.00
+136.2%
EPS × 20x (sector P/E)
EPS=171, Sector P/E=20x
Peter Lynch (PEG)
₩5,130.00
+254.3%
EPS × Growth% (PEG = 1 is fair)
EPS=171, g=30%
EV/EBITDA
₩1,819.45
+25.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.24B
Dividend Discount (DDM)
₩2,267.57
+56.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=41.99, r=10%, g=8%
Book Value (P/B)
₩1,699.18
+17.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2955.1, ROE=5.8%, g=6%, r=10%
Reverse DCF
₩1,448.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.7% | Historical: 36.3%
Margin of Safety
₩4,710.31
+225.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6280.41, 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.