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₩5,161.86Fair value₩21,076.92Bull₩65,160.00
FairClose
52-week traded range
52W low ₩7,580.0052W high ₩11,660.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ATEC MOBILITY Co., Ltd closed at ₩8,690.00, 58.8% below the consensus fair value of ₩21,076.92 drawn from 10 valuation models.
Financial DNA score 74/100 — Strong. P/E of 4.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩43,112.07
+396.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩26,604.52
+206.2%
√(22.5 × EPS × BVPS)
EPS=2172, BVPS=14483.33
Graham Formula
₩140,456.00
+1,516.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩43,440.00
+399.9%
EPS × 20x (sector P/E)
EPS=2172, Sector P/E=20x
Peter Lynch (PEG)
₩65,160.00
+649.8%
EPS × Growth% (PEG = 1 is fair)
EPS=2172, g=30%
EV/EBITDA
₩19,831.08
+128.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.65B
Dividend Discount (DDM)
₩5,161.86
-40.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=95.59, r=10%, g=8%
Book Value (P/B)
₩34,578.96
+297.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14483.33, ROE=15.6%, g=6%, r=10%
Reverse DCF
₩8,690.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 31.3%
Margin of Safety
₩47,552.36
+447.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=63403.15, 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.