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₩7,286.43Fair value₩24,421.83Bull₩109,813.33
FairClose
52-week traded range
52W low ₩10,220.0052W high ₩21,050.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NOVAREX Co., Ltd. closed at ₩10,250.00, 58.0% below the consensus fair value of ₩24,421.83 drawn from 10 valuation models.
Financial DNA score 79/100 — Strong. P/E of 5.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,286.43
-28.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩25,310.57
+146.9%
√(22.5 × EPS × BVPS)
EPS=2000, BVPS=14236.11
Graham Formula
₩109,813.33
+971.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=16.3%, FD=3.3%
P/E Fair Value
₩40,000.00
+290.2%
EPS × 20x (sector P/E)
EPS=2000, Sector P/E=20x
Peter Lynch (PEG)
₩32,680.00
+218.8%
EPS × Growth% (PEG = 1 is fair)
EPS=2000, g=16.3%
EV/EBITDA
₩41,565.75
+305.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=43.05B
Dividend Discount (DDM)
₩15,498.00
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=287, r=10%, g=8%
Book Value (P/B)
₩28,436.63
+177.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14236.11, ROE=14%, g=6%, r=10%
Reverse DCF
₩10,250.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 16.3%
Margin of Safety
₩34,201.94
+233.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=45602.58, 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.