Linkgenesis Co., Ltd.
KOSDAQ
₩3,305.00
+0.76%
Delayed · cached 15 min
Fair value analysis
219420
Linkgenesis Co., Ltd.
₩3,305.00
Close used for this calculation
₩3,447.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Quality radar
Consensus fair value
₩3,447.98
Near FV▲ +4.3% against the close used
Model range ₩91.81 – ₩16,102.00
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₩91.81Fair value₩3,447.98Bull₩16,102.00
FairClose
52-week traded range
52W low ₩3,030.0052W high ₩6,050.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Linkgenesis Co., Ltd. closed at ₩3,305.00, 4.1% below the consensus fair value of ₩3,447.98 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 13.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,308.75
-60.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩4,781.17
+44.7%
√(22.5 × EPS × BVPS)
EPS=249, BVPS=4080.25
Graham Formula
₩16,102.00
+387.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩4,980.00
+50.7%
EPS × 20x (sector P/E)
EPS=249, Sector P/E=20x
Peter Lynch (PEG)
₩7,470.00
+126.0%
EPS × Growth% (PEG = 1 is fair)
EPS=249, g=30%
EV/EBITDA
₩1,925.15
-41.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.22B
Book Value (P/B)
₩91.81
-97.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4080.25, ROE=6.1%, g=6%, r=10%
Reverse DCF
₩3,305.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: 30.6%
Margin of Safety
₩5,094.74
+54.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6792.98, 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.