OPASNET co., Ltd.
KOSDAQ
₩6,290.00
-0.16%
Delayed · cached 15 min
Fair value analysis
173130
OPASNET co., Ltd.
₩6,290.00
Close used for this calculation
₩18,106.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Quality radar
Consensus fair value
₩18,106.39
Below FV▲ +187.9% against the close used
Model range ₩10,402.18 – ₩57,198.37
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₩10,402.18Fair value₩18,106.39Bull₩57,198.37
FairClose
52-week traded range
52W low ₩5,470.0052W high ₩8,350.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
OPASNET co., Ltd. closed at ₩6,290.00, 65.3% below the consensus fair value of ₩18,106.39 drawn from 10 valuation models.
Financial DNA score 73/100 — Strong. P/E of 6.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩19,273.40
+206.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩10,402.18
+65.4%
√(22.5 × EPS × BVPS)
EPS=971, BVPS=4952.76
Graham Formula
₩57,198.37
+809.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=17.8%, FD=3.3%
P/E Fair Value
₩19,420.00
+208.7%
EPS × 20x (sector P/E)
EPS=971, Sector P/E=20x
Peter Lynch (PEG)
₩17,322.64
+175.4%
EPS × Growth% (PEG = 1 is fair)
EPS=971, g=17.8%
EV/EBITDA
₩19,938.93
+217.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=14.04B
Dividend Discount (DDM)
₩12,227.76
+94.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=226.44, r=10%, g=8%
Book Value (P/B)
₩16,802.22
+167.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4952.76, ROE=19.6%, g=6%, r=10%
Reverse DCF
₩6,290.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.5% | Historical: 17.8%
Margin of Safety
₩19,930.12
+216.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=26573.49, 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.