EXEM CO., LTD.
KOSDAQ
₩1,333.00
-0.15%
Delayed · cached 15 min
Fair value analysis
205100
EXEM CO., LTD.
₩1,333.00
Close used for this calculation
₩1,708.52Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Quality radar
Consensus fair value
₩1,708.52
Below FV▲ +28.2% against the close used
Model range ₩588.81 – ₩3,563.76
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₩588.81Fair value₩1,708.52Bull₩3,563.76
FairClose
52-week traded range
52W low ₩1,290.0052W high ₩2,530.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
EXEM CO., LTD. closed at ₩1,333.00, 22.0% below the consensus fair value of ₩1,708.52 drawn from 10 valuation models.
Financial DNA score 65/100 — Strong. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,134.88
+60.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩1,891.04
+41.9%
√(22.5 × EPS × BVPS)
EPS=93, BVPS=1708.97
Graham Formula
₩3,563.76
+167.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=10.1%, FD=3.3%
P/E Fair Value
₩1,860.00
+39.5%
EPS × 20x (sector P/E)
EPS=93, Sector P/E=20x
Peter Lynch (PEG)
₩941.16
-29.4%
EPS × Growth% (PEG = 1 is fair)
EPS=93, g=10.1%
EV/EBITDA
₩588.81
-55.8%
(EBITDA × 15.1x − Net Debt) ÷ Shares
EBITDA=3.65B
Dividend Discount (DDM)
₩1,727.57
+29.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.99, r=10%, g=8%
Book Value (P/B)
₩919.43
-31.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1708.97, ROE=5.4%, g=6%, r=10%
Reverse DCF
₩1,333.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 10.1%
Margin of Safety
₩1,771.82
+32.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2362.42, 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.