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₩20,804.95Fair value₩34,419.62Bull₩75,211.20
FairClose
52-week traded range
52W low ₩11,700.0052W high ₩26,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Namuga Co.,Ltd closed at ₩14,890.00, 56.7% below the consensus fair value of ₩34,419.62 drawn from 10 valuation models.
Financial DNA score 72/100 — Strong. P/E of 8.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩46,691.49
+213.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩21,865.43
+46.8%
√(22.5 × EPS × BVPS)
EPS=1741, BVPS=12204.92
Graham Formula
₩75,211.20
+405.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=12%, FD=3.3%
P/E Fair Value
₩34,820.00
+133.8%
EPS × 20x (sector P/E)
EPS=1741, Sector P/E=20x
Peter Lynch (PEG)
₩20,804.95
+39.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1741, g=12%
EV/EBITDA
₩29,524.90
+98.3%
(EBITDA × 16x − Net Debt) ÷ Shares
EBITDA=28.19B
Dividend Discount (DDM)
₩31,358.34
+110.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=580.71, r=10%, g=8%
Book Value (P/B)
₩26,332.11
+76.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12204.92, ROE=14.6%, g=6%, r=10%
Reverse DCF
₩14,890.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.5% | Historical: 12%
Margin of Safety
₩33,485.27
+124.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=44647.03, 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.