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₩7,719.00Fair value₩17,235.03Bull₩48,823.33
FairClose
52-week traded range
52W low ₩9,040.0052W high ₩14,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CLIO Cosmetics Co., Ltd closed at ₩12,450.00, 27.8% below the consensus fair value of ₩17,235.03 drawn from 10 valuation models.
Financial DNA score 63/100 — Good. P/E of 16.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩14,263.17
+14.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩15,329.51
+23.1%
√(22.5 × EPS × BVPS)
EPS=755, BVPS=13833.33
Graham Formula
₩48,823.33
+292.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩15,100.00
+21.3%
EPS × 20x (sector P/E)
EPS=755, Sector P/E=20x
Peter Lynch (PEG)
₩21,487.30
+72.6%
EPS × Growth% (PEG = 1 is fair)
EPS=755, g=28.5%
EV/EBITDA
₩16,876.30
+35.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=16.44B
Dividend Discount (DDM)
₩12,773.70
+2.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=236.55, r=10%, g=8%
Book Value (P/B)
₩7,719.00
-38.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13833.33, ROE=5.6%, g=6%, r=10%
Reverse DCF
₩12,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.5% | Historical: 28.5%
Margin of Safety
₩17,534.25
+40.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23379, 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.