CANVAS N Co.,Ltd.

210120 KRX Media Media
KOSDAQ
₩1,591.00
-1.55%
Delayed · cached 15 min

Fair value analysis

210120
CANVAS N Co.,Ltd.
MediaMedia
₩1,591.00
Close used for this calculation
₩4,250.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability4/25
Returns21/25
Balance Sheet5/25
Efficiency18/25
Growth8/25
Average
Quality radar
48Prof.4/25Ret.21/25Eff.18/25B.Sht5/25Growth8/25

Consensus fair value

₩4,250.96
Below FV
▲ +167.2% against the close used
Model range ₩1,209.54 – ₩13,066.94
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₩1,209.54Fair value₩4,250.96Bull₩13,066.94
FairClose
52-week traded range
52W low ₩1,064.0052W high ₩5,312.50

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

CANVAS N Co.,Ltd. closed at ₩1,591.00, 62.6% below the consensus fair value of ₩4,250.96 drawn from 7 valuation models.

Financial DNA score 48/100 — Average. P/E of 5.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩13,066.94
+721.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,531.31
+122.0%
√(22.5 × EPS × BVPS)
EPS=317, BVPS=1748.35
P/E Fair Value
₩6,340.00
+298.5%
EPS × 20x (sector P/E)
EPS=317, Sector P/E=20x
EV/EBITDA
₩1,209.54
-24.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.07B
Book Value (P/B)
₩3,778.94
+137.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1748.35, ROE=18.1%, g=3%, r=10%
Reverse DCF
₩1,591.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩5,734.56
+260.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7646.08, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.