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.