CLASSYS Inc.
KOSDAQ
₩32,050.00
+3.39%
Delayed · cached 15 min
Fair value analysis
214150
CLASSYS Inc.
₩32,050.00
Close used for this calculation
₩41,976.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
79/100
Quality radar
Consensus fair value
₩41,976.72
Below FV▲ +31.0% against the close used
Model range ₩19,616.08 – ₩130,432.67
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₩19,616.08Fair value₩41,976.72Bull₩130,432.67
FairClose
52-week traded range
52W low ₩31,000.0052W high ₩75,600.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CLASSYS Inc. closed at ₩32,050.00, 23.6% below the consensus fair value of ₩41,976.72 drawn from 10 valuation models.
Financial DNA score 79/100 — Strong. 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
₩45,828.81
+43.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩19,616.08
-38.8%
√(22.5 × EPS × BVPS)
EPS=2017, BVPS=8478.84 · outside Graham range (P/E 15.9, P/B 3.8) — asset-light, treat as a rough floor
Graham Formula
₩130,432.67
+307.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩40,340.00
+25.9%
EPS × 20x (sector P/E)
EPS=2017, Sector P/E=20x
Peter Lynch (PEG)
₩51,917.58
+62.0%
EPS × Growth% (PEG = 1 is fair)
EPS=2017, g=25.7%
EV/EBITDA
₩47,431.93
+48.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=177.08B
Dividend Discount (DDM)
₩32,883.30
+2.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=608.95, r=10%, g=8%
Book Value (P/B)
₩37,858.00
+18.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8478.84, ROE=23.9%, g=6%, r=10%
Reverse DCF
₩32,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: 25.7%
Margin of Safety
₩44,290.79
+38.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=59054.39, 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.