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₩604.68Fair value₩4,093.35Bull₩4,916.03
FairClose
52-week traded range
52W low ₩7,140.0052W high ₩23,700.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
YC Corporation closed at ₩11,550.00, 182.2% above the consensus fair value of ₩4,093.35 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 48.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,892.45
-66.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩4,916.03
-57.4%
√(22.5 × EPS × BVPS)
EPS=239, BVPS=4494.16 · outside Graham range (P/E 48.3, P/B 2.6) — asset-light, treat as a rough floor
Graham Formula
₩2,708.67
-76.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩4,780.00
-58.6%
EPS × 20x (sector P/E)
EPS=239, Sector P/E=20x
Peter Lynch (PEG)
₩3,140.46
-72.8%
EPS × Growth% (PEG = 1 is fair)
EPS=239, g=13.1%
EV/EBITDA
₩604.68
-94.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=16.99B
Book Value (P/B)
₩1,438.13
-87.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4494.16, ROE=5.2%, g=3%, r=10%
Reverse DCF
₩11,550.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.1% | Historical: -13.1%
Margin of Safety
₩3,055.72
-73.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4074.29, 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.