T.S.Investment Corporation

246690 KRX Financials Financials
KOSDAQ
₩2,260.00
+2.96%
Delayed · cached 15 min

Fair value analysis

246690
T.S.Investment Corporation
FinancialsFinancials
₩2,260.00
Close used for this calculation
₩2,441.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability4/25
Returns6/25
Balance Sheet11/25
Efficiency18/25
Growth5/25
Average
Quality radar
39Prof.4/25Ret.6/25Eff.18/25B.Sht11/25Growth5/25

Consensus fair value

₩2,441.26
Near FV
▲ +8.0% against the close used
Model range ₩108.21 – ₩3,440.00
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₩108.21Fair value₩2,441.26Bull₩3,440.00
FairClose
52-week traded range
52W low ₩1,300.0052W high ₩4,220.00

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

Valuation summary

Trading close to the consensus fair value

T.S.Investment Corporation closed at ₩2,260.00, 7.4% below the consensus fair value of ₩2,441.26 drawn from 7 valuation models.

Financial DNA score 39/100 — Average. P/E of 13.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩108.21
-95.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,832.67
+25.3%
√(22.5 × EPS × BVPS)
EPS=172, BVPS=2073.39
P/E Fair Value
₩3,440.00
+52.2%
EPS × 20x (sector P/E)
EPS=172, Sector P/E=20x
Dividend Discount (DDM)
₩452.40
-80.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.48, r=10%, g=2%
Book Value (P/B)
₩1,389.17
-38.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2073.39, ROE=7.7%, g=3%, r=10%
Reverse DCF
₩2,260.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.5% | Historical: 0%
Margin of Safety
₩1,595.22
-29.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2126.96, 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.