E-MART Inc.

139480 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩73,700.00
-0.27%
Delayed · cached 15 min

Fair value analysis

139480
E-MART Inc.
Consumer DiscretionaryConsumer Discretionary
₩73,700.00
Close used for this calculation
₩117,419.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability9/25
Returns6/25
Balance Sheet7/25
Efficiency18/25
Growth12/25
Average
Quality radar
40Prof.9/25Ret.6/25Eff.18/25B.Sht7/25Growth12/25

Consensus fair value

₩117,419.57
Below FV
▲ +59.3% against the close used
Model range ₩8,185.24 – ₩216,417.07
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₩8,185.24Fair value₩117,419.57Bull₩216,417.07
FairClose
52-week traded range
52W low ₩71,200.0052W high ₩127,600.00

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

Valuation summary

Trading below the consensus fair value

E-MART Inc. closed at ₩73,700.00, 37.2% below the consensus fair value of ₩117,419.57 drawn from 9 valuation models.

Financial DNA score 40/100 — Average. P/E of 14.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩159,600.45
+116.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.6%, r=10%, tg=3%, n=10yr
Graham Number
₩216,417.07
+193.6%
√(22.5 × EPS × BVPS)
EPS=5084, BVPS=409444.44
Graham Formula
₩79,445.97
+7.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1.6%, FD=3.3%
P/E Fair Value
₩101,680.00
+38.0%
EPS × 20x (sector P/E)
EPS=5084, Sector P/E=20x
Peter Lynch (PEG)
₩8,185.24
-88.9%
EPS × Growth% (PEG = 1 is fair)
EPS=5084, g=1.6%
Dividend Discount (DDM)
₩22,364.27
-69.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1754.06, r=10%, g=2%
Book Value (P/B)
₩50,771.11
-31.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=409444.44, ROE=1.2%, g=3%, r=10%
Reverse DCF
₩73,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.8% | Historical: 1.6%
Margin of Safety
₩104,464.40
+41.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=139285.87, 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.