Zero to Seven Inc

159580 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩2,230.00
+1.13%
Delayed · cached 15 min

Fair value analysis

159580
Zero to Seven Inc
Consumer DiscretionaryConsumer Discretionary
₩2,230.00
Close used for this calculation
₩2,425.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability12/25
Returns4/25
Balance Sheet23/25
Efficiency16/25
Growth14/25
Good
Quality radar
55Prof.12/25Ret.4/25Eff.16/25B.Sht23/25Growth14/25

Consensus fair value

₩2,425.56
Near FV
▲ +8.8% against the close used
Model range ₩346.88 – ₩3,997.71
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₩346.88Fair value₩2,425.56Bull₩3,997.71
FairClose
52-week traded range
52W low ₩1,881.0052W high ₩2,275.00

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

Valuation summary

Trading close to the consensus fair value

Zero to Seven Inc closed at ₩2,230.00, 8.1% below the consensus fair value of ₩2,425.56 drawn from 10 valuation models.

Financial DNA score 55/100 — Good. P/E of 13.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩2,484.27
+11.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,997.71
+79.3%
√(22.5 × EPS × BVPS)
EPS=172, BVPS=4129.63
Graham Formula
₩1,949.33
-12.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩3,440.00
+54.3%
EPS × 20x (sector P/E)
EPS=172, Sector P/E=20x
Peter Lynch (PEG)
₩2,626.44
+17.8%
EPS × Growth% (PEG = 1 is fair)
EPS=172, g=15.3%
EV/EBITDA
₩1,254.10
-43.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.52B
Dividend Discount (DDM)
₩346.88
-84.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=27.21, r=10%, g=2%
Book Value (P/B)
₩672.54
-69.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4129.63, ROE=4.1%, g=3%, r=10%
Reverse DCF
₩2,230.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.3% | Historical: -15.3%
Margin of Safety
₩2,225.87
-0.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2967.83, 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.