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₩6,381.02Fair value₩11,649.25Bull₩28,590.00
FairClose
52-week traded range
52W low ₩13,150.0052W high ₩56,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Devsisters corporation closed at ₩15,120.00, 29.8% above the consensus fair value of ₩11,649.25 drawn from 10 valuation models.
Financial DNA score 55/100 — Good. P/E of 15.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩8,121.29
-46.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩18,005.85
+19.1%
√(22.5 × EPS × BVPS)
EPS=953, BVPS=15120
Graham Formula
₩10,800.67
-28.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩19,060.00
+26.1%
EPS × 20x (sector P/E)
EPS=953, Sector P/E=20x
Peter Lynch (PEG)
₩28,590.00
+89.1%
EPS × Growth% (PEG = 1 is fair)
EPS=953, g=30%
EV/EBITDA
₩9,083.47
-39.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.3B
Dividend Discount (DDM)
₩6,381.02
-57.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=500.47, r=10%, g=2%
Book Value (P/B)
₩7,149.60
-52.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15120, ROE=6.3%, g=3%, r=10%
Reverse DCF
₩15,120.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: -35%
Margin of Safety
₩10,497.71
-30.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13996.95, 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.