FASOO AI Co.,Ltd.

150900 KRX Technology Technology
KOSDAQ
₩3,775.00
+7.55%
Delayed · cached 15 min

Fair value analysis

150900
FASOO AI Co.,Ltd.
TechnologyTechnology
₩3,775.00
Close used for this calculation
₩3,524.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability10/25
Returns5/25
Balance Sheet23/25
Efficiency16/25
Growth6/25
Good
Quality radar
54Prof.10/25Ret.5/25Eff.16/25B.Sht23/25Growth6/25

Consensus fair value

₩3,524.66
Near FV
▼ -6.6% against the close used
Model range ₩1,058.89 – ₩4,700.00
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₩1,058.89Fair value₩3,524.66Bull₩4,700.00
FairClose
52-week traded range
52W low ₩3,045.0052W high ₩3,865.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

FASOO AI Co.,Ltd. closed at ₩3,775.00, 7.1% above the consensus fair value of ₩3,524.66 drawn from 10 valuation models.

Financial DNA score 54/100 — Good. P/E of 16.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩4,518.84
+19.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩4,184.38
+10.8%
√(22.5 × EPS × BVPS)
EPS=235, BVPS=3311.4
Graham Formula
₩2,663.33
-29.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩4,700.00
+24.5%
EPS × 20x (sector P/E)
EPS=235, Sector P/E=20x
Peter Lynch (PEG)
₩2,298.30
-39.1%
EPS × Growth% (PEG = 1 is fair)
EPS=235, g=9.8%
EV/EBITDA
₩2,190.58
-42.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.54B
Dividend Discount (DDM)
₩1,058.89
-72.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=83.05, r=10%, g=2%
Book Value (P/B)
₩1,949.00
-48.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3311.4, ROE=7.1%, g=3%, r=10%
Reverse DCF
₩3,775.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.2% | Historical: -9.8%
Margin of Safety
₩3,012.48
-20.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4016.64, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.