Piolink, Inc.

170790 KRX Technology Technology
KOSDAQ
₩8,430.00
+3.82%
Delayed · cached 15 min

Fair value analysis

170790
Piolink, Inc.
TechnologyTechnology
₩8,430.00
Close used for this calculation
₩22,115.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability21/25
Returns8/25
Balance Sheet23/25
Efficiency25/25
Growth25/25
Strong
Quality radar
77Prof.21/25Ret.8/25Eff.25/25B.Sht23/25Growth25/25

Consensus fair value

₩22,115.82
Below FV
▲ +162.3% against the close used
Model range ₩9,755.69 – ₩75,013.33
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₩9,755.69Fair value₩22,115.82Bull₩75,013.33
FairClose
52-week traded range
52W low ₩7,360.0052W high ₩8,990.00

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

Valuation summary

Trading below the consensus fair value

Piolink, Inc. closed at ₩8,430.00, 61.9% below the consensus fair value of ₩22,115.82 drawn from 10 valuation models.

Financial DNA score 77/100 — Strong. P/E of 7.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩29,173.14
+246.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩18,838.15
+123.5%
√(22.5 × EPS × BVPS)
EPS=1160, BVPS=13596.77
Graham Formula
₩75,013.33
+789.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩23,200.00
+175.2%
EPS × 20x (sector P/E)
EPS=1160, Sector P/E=20x
Peter Lynch (PEG)
₩34,800.00
+312.8%
EPS × Growth% (PEG = 1 is fair)
EPS=1160, g=30%
EV/EBITDA
₩15,003.65
+78.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.4B
Dividend Discount (DDM)
₩18,208.80
+116.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=337.2, r=10%, g=8%
Book Value (P/B)
₩9,755.69
+15.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13596.77, ROE=8.9%, g=6%, r=10%
Reverse DCF
₩8,430.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.9% | Historical: 39.3%
Margin of Safety
₩27,417.12
+225.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=36556.16, 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.