BCnC Co., Ltd.
KOSDAQ
₩8,980.00
+0.90%
Delayed · cached 15 min
Fair value analysis
146320
BCnC Co., Ltd.
₩8,980.00
Close used for this calculation
₩3,144.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
26/100
Quality radar
Consensus fair value
₩3,144.50
Above FV▼ -65.0% against the close used
Model range ₩904.19 – ₩4,868.07
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₩904.19Fair value₩3,144.50Bull₩4,868.07
FairClose
52-week traded range
52W low ₩7,330.0052W high ₩18,150.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
BCnC Co., Ltd. closed at ₩8,980.00, 185.6% above the consensus fair value of ₩3,144.50 drawn from 9 valuation models.
Financial DNA score 26/100 — Weak. P/E of 99.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,686.83
-81.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,541.33
-60.6%
√(22.5 × EPS × BVPS)
EPS=90, BVPS=6193.1 · outside Graham range (P/E 99.8, P/B 1.5) — asset-light, treat as a rough floor
Graham Formula
₩1,020.00
-88.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩1,800.00
-80.0%
EPS × 20x (sector P/E)
EPS=90, Sector P/E=20x
Peter Lynch (PEG)
₩2,700.00
-69.9%
EPS × Growth% (PEG = 1 is fair)
EPS=90, g=30%
EV/EBITDA
₩4,868.07
-45.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=13.49B
Book Value (P/B)
₩904.19
-89.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6193.1, ROE=1.5%, g=3%, r=10%
Reverse DCF
₩8,980.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 29.1% | Historical: -37.2%
Margin of Safety
₩1,509.03
-83.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2012.04, 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.