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₩813.45Fair value₩12,659.68Bull₩25,418.08
FairClose
52-week traded range
52W low ₩4,320.0052W high ₩9,240.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TEMC CNS Co., Ltd. closed at ₩6,380.00, 49.6% below the consensus fair value of ₩12,659.68 drawn from 10 valuation models.
Financial DNA score 58/100 — Good. P/E of 14.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩25,418.08
+298.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩10,790.51
+69.1%
√(22.5 × EPS × BVPS)
EPS=438, BVPS=11814.81
Graham Formula
₩4,964.00
-22.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩8,760.00
+37.3%
EPS × 20x (sector P/E)
EPS=438, Sector P/E=20x
Peter Lynch (PEG)
₩6,618.18
+3.7%
EPS × Growth% (PEG = 1 is fair)
EPS=438, g=15.1%
EV/EBITDA
₩7,394.67
+15.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9B
Dividend Discount (DDM)
₩813.45
-87.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=63.8, r=10%, g=2%
Book Value (P/B)
₩1,299.63
-79.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11814.81, ROE=3.8%, g=3%, r=10%
Reverse DCF
₩6,380.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.9% | Historical: -15.1%
Margin of Safety
₩9,362.36
+46.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12483.15, 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.