Studio Dragon Corporation
KOSDAQ
₩21,450.00
+1.18%
Delayed · cached 15 min
Fair value analysis
253450
Studio Dragon Corporation
₩21,450.00
Close used for this calculation
₩7,771.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Quality radar
Consensus fair value
₩7,771.13
Above FV▼ -63.8% against the close used
Model range ₩3,416.11 – ₩14,295.83
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₩3,416.11Fair value₩7,771.13Bull₩14,295.83
FairClose
52-week traded range
52W low ₩19,700.0052W high ₩50,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Studio Dragon Corporation closed at ₩21,450.00, 176.0% above the consensus fair value of ₩7,771.13 drawn from 9 valuation models.
Financial DNA score 22/100 — Weak. P/E of 62.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,428.69
-70.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩14,295.83
-33.4%
√(22.5 × EPS × BVPS)
EPS=343, BVPS=26481.48 · outside Graham range (P/E 62.5, P/B 0.8) — asset-light, treat as a rough floor
Graham Formula
₩3,887.33
-81.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩6,860.00
-68.0%
EPS × 20x (sector P/E)
EPS=343, Sector P/E=20x
Peter Lynch (PEG)
₩4,973.50
-76.8%
EPS × Growth% (PEG = 1 is fair)
EPS=343, g=14.5%
EV/EBITDA
₩9,332.80
-56.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=30.36B
Book Value (P/B)
₩3,416.11
-84.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=26481.48, ROE=1.3%, g=3%, r=10%
Reverse DCF
₩21,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.6% | Historical: -14.5%
Margin of Safety
₩5,900.97
-72.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7867.96, 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.