YulChon co., Ltd
KOSDAQ
₩1,116.00
+0.00%
Delayed · cached 15 min
Fair value analysis
146060
YulChon co., Ltd
₩1,116.00
Close used for this calculation
₩2,021.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Quality radar
Consensus fair value
₩2,021.97
Below FV▲ +81.2% against the close used
Model range ₩392.50 – ₩2,720.00
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₩392.50Fair value₩2,021.97Bull₩2,720.00
FairClose
52-week traded range
52W low ₩857.0052W high ₩2,055.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
YulChon co., Ltd closed at ₩1,116.00, 44.8% below the consensus fair value of ₩2,021.97 drawn from 7 valuation models.
Financial DNA score 35/100 — Average. P/E of 8.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,548.98
+128.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,613.41
+134.2%
√(22.5 × EPS × BVPS)
EPS=136, BVPS=2232
P/E Fair Value
₩2,720.00
+143.7%
EPS × 20x (sector P/E)
EPS=136, Sector P/E=20x
EV/EBITDA
₩392.50
-64.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.08B
Book Value (P/B)
₩1,004.40
-10.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2232, ROE=6.2%, g=3%, r=10%
Reverse DCF
₩1,116.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.1% | Historical: 0%
Margin of Safety
₩1,970.60
+76.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2627.46, 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.