COSMECCA KOREA CO., LTD.

241710 KRX Chemicals Chemicals
KOSDAQ
₩125,700.00
+3.97%
Delayed · cached 15 min

Fair value analysis

241710
COSMECCA KOREA CO., LTD.
ChemicalsChemicals
₩125,700.00
Close used for this calculation
₩99,746.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability19/25
Returns10/25
Balance Sheet6/25
Efficiency10/25
Growth12/25
Average
Quality radar
45Prof.19/25Ret.10/25Eff.10/25B.Sht6/25Growth12/25

Consensus fair value

₩99,746.25
Above FV
▼ -20.6% against the close used
Model range ₩47,605.97 – ₩275,156.67
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₩47,605.97Fair value₩99,746.25Bull₩275,156.67
FairClose
52-week traded range
52W low ₩61,500.0052W high ₩153,900.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

COSMECCA KOREA CO., LTD. closed at ₩125,700.00, 26.0% above the consensus fair value of ₩99,746.25 drawn from 9 valuation models.

Financial DNA score 45/100 — Average. P/E of 29.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩84,457.57
-32.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩47,605.97
-62.1%
√(22.5 × EPS × BVPS)
EPS=4255, BVPS=23672.32 · outside Graham range (P/E 29.5, P/B 5.3) — asset-light, treat as a rough floor
Graham Formula
₩275,156.67
+118.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩85,100.00
-32.3%
EPS × 20x (sector P/E)
EPS=4255, Sector P/E=20x
Peter Lynch (PEG)
₩127,650.00
+1.6%
EPS × Growth% (PEG = 1 is fair)
EPS=4255, g=30%
EV/EBITDA
₩98,756.87
-21.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=83.54B
Book Value (P/B)
₩70,898.59
-43.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23672.32, ROE=18%, g=6%, r=10%
Reverse DCF
₩125,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: 55.9%
Margin of Safety
₩92,310.04
-26.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=123080.05, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.