T3 Entertainment Inc.
KOSDAQ
₩3,140.00
-2.79%
Delayed · cached 15 min
Fair value analysis
204610
T3 Entertainment Inc.
₩3,140.00
Close used for this calculation
₩3,109.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Quality radar
Consensus fair value
₩3,109.19
Near FV▼ -1.0% against the close used
Model range ₩669.80 – ₩6,160.00
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₩669.80Fair value₩3,109.19Bull₩6,160.00
FairClose
52-week traded range
52W low ₩1,669.0052W high ₩3,655.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
T3 Entertainment Inc. closed at ₩3,140.00, 1.0% above the consensus fair value of ₩3,109.19 drawn from 8 valuation models.
Financial DNA score 74/100 — Strong. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩669.80
-78.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,567.25
+13.6%
√(22.5 × EPS × BVPS)
EPS=308, BVPS=1836.26
P/E Fair Value
₩6,160.00
+96.2%
EPS × 20x (sector P/E)
EPS=308, Sector P/E=20x
EV/EBITDA
₩2,548.46
-18.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=17.01B
Dividend Discount (DDM)
₩2,882.52
-8.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=226.08, r=10%, g=2%
Book Value (P/B)
₩3,869.26
+23.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1836.26, ROE=17.8%, g=3%, r=10%
Reverse DCF
₩3,140.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 0%
Margin of Safety
₩2,599.26
-17.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3465.68, 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.