ECHOMARKETING Co.,Ltd.
KOSDAQ
Fair value analysis
230360
ECHOMARKETING Co.,Ltd.
₩16,000.00
Close used for this calculation
₩12,615.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Quality radar
Consensus fair value
₩12,615.05
Above FV▼ -21.2% against the close used
Model range ₩4,453.94 – ₩19,044.87
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₩4,453.94Fair value₩12,615.05Bull₩19,044.87
FairClose
52-week traded range
52W low ₩8,990.0052W high ₩16,040.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
ECHOMARKETING Co.,Ltd. closed at ₩16,000.00, 26.8% above the consensus fair value of ₩12,615.05 drawn from 10 valuation models.
Financial DNA score 47/100 — Average. P/E of 30.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩19,044.87
+19.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩9,433.49
-41.0%
√(22.5 × EPS × BVPS)
EPS=529, BVPS=7476.64 · outside Graham range (P/E 30.3, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₩5,995.33
-62.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩10,580.00
-33.9%
EPS × 20x (sector P/E)
EPS=529, Sector P/E=20x
Peter Lynch (PEG)
₩5,305.87
-66.8%
EPS × Growth% (PEG = 1 is fair)
EPS=529, g=10%
EV/EBITDA
₩14,178.38
-11.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=48.21B
Dividend Discount (DDM)
₩12,240.00
-23.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=960, r=10%, g=2%
Book Value (P/B)
₩4,453.94
-72.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7476.64, ROE=7.2%, g=3%, r=10%
Reverse DCF
₩16,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.7% | Historical: -10%
Margin of Safety
₩8,447.57
-47.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11263.42, 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.