TONYMOLY CO., LTD.
KOSPI
₩5,200.00
+1.96%
Delayed · cached 15 min
Fair value analysis
214420
TONYMOLY CO., LTD.
₩5,200.00
Close used for this calculation
₩6,121.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Quality radar
Consensus fair value
₩6,121.42
Below FV▲ +17.7% against the close used
Model range ₩4,220.57 – ₩9,320.00
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₩4,220.57Fair value₩6,121.42Bull₩9,320.00
FairClose
52-week traded range
52W low ₩4,555.0052W high ₩11,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TONYMOLY CO., LTD. closed at ₩5,200.00, 15.1% below the consensus fair value of ₩6,121.42 drawn from 7 valuation models.
Financial DNA score 45/100 — Average. P/E of 11.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,828.34
-7.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,205.95
+38.6%
√(22.5 × EPS × BVPS)
EPS=466, BVPS=4952.38
P/E Fair Value
₩9,320.00
+79.2%
EPS × 20x (sector P/E)
EPS=466, Sector P/E=20x
EV/EBITDA
₩4,220.57
-18.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=14.36B
Book Value (P/B)
₩4,549.12
-12.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4952.38, ROE=9.4%, g=3%, r=10%
Reverse DCF
₩5,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.8% | Historical: 0%
Margin of Safety
₩5,338.57
+2.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7118.1, 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.