Next Entertainment World Co., Ltd.
KOSDAQ
₩1,030.00
+1.48%
Delayed · cached 15 min
Fair value analysis
160550
Next Entertainment World Co., Ltd.
₩1,030.00
Close used for this calculation
₩612.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
24/100
Quality radar
Consensus fair value
₩612.60
Above FV▼ -40.5% against the close used
Model range ₩321.88 – ₩1,424.01
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₩321.88Fair value₩612.60Bull₩1,424.01
FairClose
52-week traded range
52W low ₩985.0052W high ₩1,159.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Next Entertainment World Co., Ltd. closed at ₩1,030.00, 68.1% above the consensus fair value of ₩612.60 drawn from 6 valuation models.
Financial DNA score 24/100 — Weak. P/E of 36.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩524.79
-49.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,424.01
+38.3%
√(22.5 × EPS × BVPS)
EPS=28, BVPS=3218.75
P/E Fair Value
₩560.00
-45.6%
EPS × 20x (sector P/E)
EPS=28, Sector P/E=20x
Book Value (P/B)
₩321.88
-68.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3218.75, ROE=1%, g=3%, r=10%
Reverse DCF
₩1,030.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.4% | Historical: 0%
Margin of Safety
₩627.20
-39.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=836.27, 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.