PAVONINE CO., LTD.
KOSDAQ
₩2,170.00
-0.23%
Delayed · cached 15 min
Fair value analysis
177830
PAVONINE CO., LTD.
₩2,170.00
Close used for this calculation
₩3,477.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Quality radar
Consensus fair value
₩3,477.26
Below FV▲ +60.2% against the close used
Model range ₩774.69 – ₩5,181.89
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₩774.69Fair value₩3,477.26Bull₩5,181.89
FairClose
52-week traded range
52W low ₩2,165.0052W high ₩3,095.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
PAVONINE CO., LTD. closed at ₩2,170.00, 37.6% below the consensus fair value of ₩3,477.26 drawn from 3 valuation models.
Financial DNA score 22/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,087.50
+42.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩5,181.89
+138.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.02B
Dividend Discount (DDM)
₩774.69
-64.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60.76, r=10%, g=2%
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.