MegaStudyEdu Co. Ltd
KOSDAQ
₩34,150.00
-0.87%
Delayed · cached 15 min
Fair value analysis
215200
MegaStudyEdu Co. Ltd
₩34,150.00
Close used for this calculation
₩110,479.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Quality radar
Consensus fair value
₩110,479.19
Below FV▲ +223.5% against the close used
Model range ₩92,666.56 – ₩338,593.49
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₩92,666.56Fair value₩110,479.19Bull₩338,593.49
FairClose
52-week traded range
52W low ₩34,150.0052W high ₩41,650.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MegaStudyEdu Co. Ltd closed at ₩34,150.00, 69.1% below the consensus fair value of ₩110,479.19 drawn from 10 valuation models.
Financial DNA score 73/100 — Strong. P/E of 4.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩237,356.09
+595.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩93,464.79
+173.7%
√(22.5 × EPS × BVPS)
EPS=8072, BVPS=48098.59
Graham Formula
₩338,593.49
+891.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=11.5%, FD=3.3%
P/E Fair Value
₩161,440.00
+372.7%
EPS × 20x (sector P/E)
EPS=8072, Sector P/E=20x
Peter Lynch (PEG)
₩92,666.56
+171.4%
EPS × Growth% (PEG = 1 is fair)
EPS=8072, g=11.5%
EV/EBITDA
₩242,661.31
+610.6%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=178.37B
Dividend Discount (DDM)
₩121,710.60
+256.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2253.9, r=10%, g=8%
Book Value (P/B)
₩134,074.82
+292.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=48098.59, ROE=17.2%, g=6%, r=10%
Reverse DCF
₩34,150.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 11.5%
Margin of Safety
₩155,785.19
+356.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=207713.59, 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.