MERITZ FINANCIAL GROUP INC.

138040 KRX Financials Financials
KOSPI
₩128,400.00
+0.78%
Delayed · cached 15 min

Fair value analysis

138040
MERITZ FINANCIAL GROUP INC.
FinancialsFinancials
₩128,400.00
Close used for this calculation
₩221,949.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability8/25
Returns19/25
Balance Sheet9/25
Efficiency21/25
Growth11/25
Good
Quality radar
57Prof.8/25Ret.19/25Eff.21/25B.Sht9/25Growth11/25

Consensus fair value

₩221,949.40
Below FV
▲ +72.9% against the close used
Model range ₩17,189.55 – ₩258,060.00
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₩17,189.55Fair value₩221,949.40Bull₩258,060.00
FairClose
52-week traded range
52W low ₩100,600.0052W high ₩146,200.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

MERITZ FINANCIAL GROUP INC. closed at ₩128,400.00, 42.1% below the consensus fair value of ₩221,949.40 drawn from 7 valuation models.

Financial DNA score 57/100 — Good. P/E of 10.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩241,834.93
+88.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩133,232.28
+3.8%
√(22.5 × EPS × BVPS)
EPS=12903, BVPS=61142.86
P/E Fair Value
₩258,060.00
+101.0%
EPS × 20x (sector P/E)
EPS=12903, Sector P/E=20x
Dividend Discount (DDM)
₩17,189.55
-86.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1348.2, r=10%, g=2%
Book Value (P/B)
₩168,404.90
+31.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=61142.86, ROE=22.3%, g=3%, r=10%
Reverse DCF
₩128,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.4% | Historical: 0%
Margin of Safety
₩158,281.80
+23.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=211042.4, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.