Viatron Technologies, Inc.

141000 KRX Industrials Industrials
KOSDAQ
₩9,070.00
+0.33%
Delayed · cached 15 min

Fair value analysis

141000
Viatron Technologies, Inc.
IndustrialsIndustrials
₩9,070.00
Close used for this calculation
₩17,170.83Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability19/25
Returns8/25
Balance Sheet23/25
Efficiency21/25
Growth17/25
Strong
Quality radar
71Prof.19/25Ret.8/25Eff.21/25B.Sht23/25Growth17/25

Consensus fair value

₩17,170.83
Below FV
▲ +89.3% against the close used
Model range ₩6,612.03 – ₩51,346.98
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₩6,612.03Fair value₩17,170.83Bull₩51,346.98
FairClose
52-week traded range
52W low ₩6,780.0052W high ₩9,150.00

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

Valuation summary

Trading below the consensus fair value

Viatron Technologies, Inc. closed at ₩9,070.00, 47.2% below the consensus fair value of ₩17,170.83 drawn from 10 valuation models.

Financial DNA score 71/100 — Strong. P/E of 8.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩51,346.98
+466.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩20,483.61
+125.8%
√(22.5 × EPS × BVPS)
EPS=1028, BVPS=18140
Graham Formula
₩49,453.65
+445.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.8%, FD=3.3%
P/E Fair Value
₩20,560.00
+126.7%
EPS × 20x (sector P/E)
EPS=1028, Sector P/E=20x
Peter Lynch (PEG)
₩14,176.12
+56.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1028, g=13.8%
EV/EBITDA
₩15,296.07
+68.6%
(EBITDA × 16.9x − Net Debt) ÷ Shares
EBITDA=9.18B
Dividend Discount (DDM)
₩6,612.03
-27.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=122.45, r=10%, g=8%
Book Value (P/B)
₩10,811.44
+19.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18140, ROE=6%, g=6%, r=10%
Reverse DCF
₩9,070.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.1% | Historical: 13.8%
Margin of Safety
₩26,595.80
+193.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=35461.06, 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.