MIRAI SEMICONDUCTORS CO., LTD.

254490 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩15,050.00
-2.78%
Delayed · cached 15 min

Fair value analysis

254490
MIRAI SEMICONDUCTORS CO., LTD.
Consumer DiscretionaryConsumer Discretionary
₩15,050.00
Close used for this calculation
₩6,514.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
26/100
Profitability4/25
Returns3/25
Balance Sheet15/25
Efficiency4/25
Growth0/25
Weak
Quality radar
26Prof.4/25Ret.3/25Eff.4/25B.Sht15/25Growth0/25

Consensus fair value

₩6,514.24
Above FV
▼ -56.7% against the close used
Model range ₩2,633.95 – ₩7,100.00
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₩2,633.95Fair value₩6,514.24Bull₩7,100.00
FairClose
52-week traded range
52W low ₩11,310.0052W high ₩43,000.00

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

Valuation summary

Trading above the consensus fair value

MIRAI SEMICONDUCTORS CO., LTD. closed at ₩15,050.00, 131.0% above the consensus fair value of ₩6,514.24 drawn from 7 valuation models.

Financial DNA score 26/100 — Weak. P/E of 42.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩6,653.60
-55.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,660.23
-55.7%
√(22.5 × EPS × BVPS)
EPS=355, BVPS=5553.51 · outside Graham range (P/E 42.4, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
₩7,100.00
-52.8%
EPS × 20x (sector P/E)
EPS=355, Sector P/E=20x
EV/EBITDA
₩5,977.11
-60.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.41B
Book Value (P/B)
₩2,633.95
-82.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5553.51, ROE=6.3%, g=3%, r=10%
Reverse DCF
₩15,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.3% | Historical: 0%
Margin of Safety
₩5,103.46
-66.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6804.61, 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.