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₩7,907.41Fair value₩20,068.81Bull₩42,646.24
FairClose
52-week traded range
52W low ₩25,950.0052W high ₩112,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
RFHIC CORPORATION closed at ₩48,800.00, 143.2% above the consensus fair value of ₩20,068.81 drawn from 10 valuation models.
Financial DNA score 47/100 — Average. P/E of 43.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩15,866.54
-67.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩18,125.36
-62.9%
√(22.5 × EPS × BVPS)
EPS=1131, BVPS=12910.05 · outside Graham range (P/E 43.2, P/B 3.8) — asset-light, treat as a rough floor
Graham Formula
₩42,646.24
-12.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=9.9%, FD=3.3%
P/E Fair Value
₩22,620.00
-53.6%
EPS × 20x (sector P/E)
EPS=1131, Sector P/E=20x
Peter Lynch (PEG)
₩11,185.59
-77.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1131, g=9.9%
EV/EBITDA
₩14,482.18
-70.3%
(EBITDA × 14.9x − Net Debt) ÷ Shares
EBITDA=30.89B
Dividend Discount (DDM)
₩31,622.40
-35.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=585.6, r=10%, g=8%
Book Value (P/B)
₩7,907.41
-83.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12910.05, ROE=8.5%, g=6%, r=10%
Reverse DCF
₩48,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.5% | Historical: 9.9%
Margin of Safety
₩18,610.90
-61.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24814.54, 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.