New Power Plasma Co.,Ltd
KOSDAQ
₩8,810.00
-2.65%
Delayed · cached 15 min
Fair value analysis
144960
New Power Plasma Co.,Ltd
₩8,810.00
Close used for this calculation
₩3,663.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
21/100
Quality radar
Consensus fair value
₩3,663.41
Above FV▼ -58.4% against the close used
Model range ₩1,310.31 – ₩5,885.49
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₩1,310.31Fair value₩3,663.41Bull₩5,885.49
FairClose
52-week traded range
52W low ₩4,760.0052W high ₩12,490.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
New Power Plasma Co.,Ltd closed at ₩8,810.00, 140.5% above the consensus fair value of ₩3,663.41 drawn from 10 valuation models.
Financial DNA score 21/100 — Weak. P/E of 41.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,568.01
-59.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.2%, r=10%, tg=3%, n=10yr
Graham Number
₩5,784.49
-34.3%
√(22.5 × EPS × BVPS)
EPS=211, BVPS=7048 · outside Graham range (P/E 41.8, P/B 1.3) — asset-light, treat as a rough floor
Graham Formula
₩5,885.49
-33.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=6.2%, FD=3.3%
P/E Fair Value
₩4,220.00
-52.1%
EPS × 20x (sector P/E)
EPS=211, Sector P/E=20x
Peter Lynch (PEG)
₩1,310.31
-85.1%
EPS × Growth% (PEG = 1 is fair)
EPS=211, g=6.2%
EV/EBITDA
₩2,408.63
-72.7%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=28.67B
Dividend Discount (DDM)
₩2,468.89
-72.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=88.1, r=10%, g=6.2%
Book Value (P/B)
₩2,100.30
-76.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7048, ROE=3%, g=6%, r=10%
Reverse DCF
₩8,810.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.1% | Historical: 6.2%
Margin of Safety
₩3,648.37
-58.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4864.5, 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.