Nobland International Inc.
KOSDAQ
₩2,695.00
-1.82%
Delayed · cached 15 min
Fair value analysis
145170
Nobland International Inc.
₩2,695.00
Close used for this calculation
₩6,230.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Quality radar
Consensus fair value
₩6,230.23
Below FV▲ +131.2% against the close used
Model range ₩411.55 – ₩8,064.02
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₩411.55Fair value₩6,230.23Bull₩8,064.02
FairClose
52-week traded range
52W low ₩2,545.0052W high ₩5,650.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Nobland International Inc. closed at ₩2,695.00, 56.7% below the consensus fair value of ₩6,230.23 drawn from 7 valuation models.
Financial DNA score 38/100 — Average. P/E of 8.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,828.93
+116.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩8,064.02
+199.2%
√(22.5 × EPS × BVPS)
EPS=311, BVPS=9293.1
P/E Fair Value
₩6,220.00
+130.8%
EPS × 20x (sector P/E)
EPS=311, Sector P/E=20x
EV/EBITDA
₩6,633.89
+146.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=13.34B
Book Value (P/B)
₩411.55
-84.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9293.1, ROE=3.3%, g=3%, r=10%
Reverse DCF
₩2,695.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.3% | Historical: 0%
Margin of Safety
₩5,028.24
+86.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6704.32, 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.