The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KOLMAR KOREA CO.,LTD closed at ₩141,300.00, 24.3% above the consensus fair value of ₩113,645.41 drawn from 10 valuation models.
Financial DNA score 42/100 — Average. P/E of 26.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩79,706.74
-43.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩67,845.14
-52.0%
√(22.5 × EPS × BVPS)
EPS=5299, BVPS=38606.56 · outside Graham range (P/E 26.7, P/B 3.7) — asset-light, treat as a rough floor
Graham Formula
₩342,668.67
+142.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩105,980.00
-25.0%
EPS × 20x (sector P/E)
EPS=5299, Sector P/E=20x
Peter Lynch (PEG)
₩158,970.00
+12.5%
EPS × Growth% (PEG = 1 is fair)
EPS=5299, g=30%
EV/EBITDA
₩112,412.82
-20.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=239.59B
Dividend Discount (DDM)
₩91,562.40
-35.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1695.6, r=10%, g=8%
Book Value (P/B)
₩74,703.69
-47.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38606.56, ROE=13.7%, g=6%, r=10%
Reverse DCF
₩141,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11% | Historical: 30.8%
Margin of Safety
₩111,787.60
-20.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=149050.14, 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.