N2TECH CO.,LTD
KOSDAQ
₩1,304.00
-1.95%
Delayed · cached 15 min
Fair value analysis
227950
N2TECH CO.,LTD
₩1,304.00
Close used for this calculation
₩1,108.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Quality radar
Consensus fair value
₩1,108.01
Above FV▼ -15.0% against the close used
Model range ₩434.57 – ₩2,198.20
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₩434.57Fair value₩1,108.01Bull₩2,198.20
FairClose
52-week traded range
52W low ₩969.0052W high ₩3,025.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
N2TECH CO.,LTD closed at ₩1,304.00, 17.7% above the consensus fair value of ₩1,108.01 drawn from 7 valuation models.
Financial DNA score 62/100 — Good. P/E of 11.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩434.57
-66.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,353.61
+3.8%
√(22.5 × EPS × BVPS)
EPS=109.91, BVPS=740.91
P/E Fair Value
₩2,198.20
+68.6%
EPS × 20x (sector P/E)
EPS=109.91, Sector P/E=20x
EV/EBITDA
₩547.10
-58.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.44B
Book Value (P/B)
₩1,254.25
-3.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=740.91, ROE=14.9%, g=3%, r=10%
Reverse DCF
₩1,304.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: 0%
Margin of Safety
₩996.60
-23.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1328.79, 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.