BusinessOn Communication Co.,Ltd
KRX
₩14,410.00
-0.41%
Delayed · cached 15 min
Fair value analysis
138580
BusinessOn Communication Co.,Ltd
₩15,850.00
Close used for this calculation
₩8,379.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Quality radar
Consensus fair value
₩8,379.30
Above FV▼ -47.1% against the close used
Model range ₩1,764.74 – ₩17,266.00
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₩1,764.74Fair value₩8,379.30Bull₩17,266.00
FairClose
52-week traded range
52W low ₩12,390.0052W high ₩15,950.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
BusinessOn Communication Co.,Ltd closed at ₩15,850.00, 89.2% above the consensus fair value of ₩8,379.30 drawn from 10 valuation models.
Financial DNA score 45/100 — Average. P/E of 59.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩10,550.39
-33.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩4,430.89
-72.0%
√(22.5 × EPS × BVPS)
EPS=267, BVPS=3268.04 · outside Graham range (P/E 59.4, P/B 4.9) — asset-light, treat as a rough floor
Graham Formula
₩17,266.00
+8.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩5,340.00
-66.3%
EPS × 20x (sector P/E)
EPS=267, Sector P/E=20x
Peter Lynch (PEG)
₩6,084.93
-61.6%
EPS × Growth% (PEG = 1 is fair)
EPS=267, g=22.8%
EV/EBITDA
₩7,673.66
-51.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=11.58B
Dividend Discount (DDM)
₩10,784.34
-32.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=199.71, r=10%, g=8%
Book Value (P/B)
₩1,764.74
-88.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3268.04, ROE=8.2%, g=6%, r=10%
Reverse DCF
₩15,850.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.9% | Historical: 22.8%
Margin of Safety
₩7,047.62
-55.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9396.82, 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.