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₩1,409.82Fair value₩2,372.86Bull₩3,380.00
FairClose
52-week traded range
52W low ₩2,395.0052W high ₩3,215.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
GC Medical Science Corporation closed at ₩3,105.00, 30.9% above the consensus fair value of ₩2,372.86 drawn from 7 valuation models.
Financial DNA score 32/100 — Weak. P/E of 18.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,265.60
-27.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,787.04
-10.2%
√(22.5 × EPS × BVPS)
EPS=169, BVPS=2042.76 · outside Graham range (P/E 18.4, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
₩3,380.00
+8.9%
EPS × 20x (sector P/E)
EPS=169, Sector P/E=20x
EV/EBITDA
₩1,409.82
-54.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.89B
Book Value (P/B)
₩1,534.99
-50.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2042.76, ROE=8.3%, g=3%, r=10%
Reverse DCF
₩3,105.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: 0%
Margin of Safety
₩2,108.16
-32.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2810.88, 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.