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₩13,259.28Fair value₩47,008.68Bull₩69,565.33
FairClose
52-week traded range
52W low ₩34,900.0052W high ₩68,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Netmarble Corporation closed at ₩35,200.00, 25.1% below the consensus fair value of ₩47,008.68 drawn from 10 valuation models.
Financial DNA score 53/100 — Good. P/E of 12.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩55,298.24
+57.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.3%, r=10%, tg=3%, n=10yr
Graham Number
₩64,058.23
+82.0%
√(22.5 × EPS × BVPS)
EPS=2746, BVPS=66415.09
Graham Formula
₩69,565.33
+97.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=5.3%, FD=3.3%
P/E Fair Value
₩54,920.00
+56.0%
EPS × 20x (sector P/E)
EPS=2746, Sector P/E=20x
Peter Lynch (PEG)
₩14,416.50
-59.0%
EPS × Growth% (PEG = 1 is fair)
EPS=2746, g=5.3%
EV/EBITDA
₩41,684.15
+18.4%
(EBITDA × 12.6x − Net Debt) ÷ Shares
EBITDA=352.48B
Dividend Discount (DDM)
₩13,259.28
-62.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=598.4, r=10%, g=5.3%
Book Value (P/B)
₩27,495.85
-21.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=66415.09, ROE=4.1%, g=5.3%, r=10%
Reverse DCF
₩35,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: 5.3%
Margin of Safety
₩45,720.34
+29.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=60960.45, 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.