MITECH CO.,LTD.
KOSDAQ
₩5,100.00
+0.59%
Delayed · cached 15 min
Fair value analysis
179290
MITECH CO.,LTD.
₩5,100.00
Close used for this calculation
₩9,993.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Quality radar
Consensus fair value
₩9,993.13
Below FV▲ +95.9% against the close used
Model range ₩1,170.45 – ₩12,565.20
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₩1,170.45Fair value₩9,993.13Bull₩12,565.20
FairClose
52-week traded range
52W low ₩4,195.0052W high ₩7,810.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MITECH CO.,LTD. closed at ₩5,100.00, 49.0% below the consensus fair value of ₩9,993.13 drawn from 7 valuation models.
Financial DNA score 66/100 — Strong. P/E of 8.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩11,775.19
+130.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,418.40
+45.5%
√(22.5 × EPS × BVPS)
EPS=628.26, BVPS=3893.13
P/E Fair Value
₩12,565.20
+146.4%
EPS × 20x (sector P/E)
EPS=628.26, Sector P/E=20x
Dividend Discount (DDM)
₩1,170.45
-77.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=91.8, r=10%, g=2%
Book Value (P/B)
₩7,313.52
+43.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3893.13, ROE=16.2%, g=3%, r=10%
Reverse DCF
₩5,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.3% | Historical: 0%
Margin of Safety
₩7,939.70
+55.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10586.26, 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.