NOWCOS CO., LTD
KRX
₩4,790.00
-0.21%
Delayed · cached 15 min
Fair value analysis
257990
NOWCOS CO., LTD
₩8,200.00
Close used for this calculation
₩12,603.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Quality radar
Consensus fair value
₩12,603.23
Below FV▲ +53.7% against the close used
Model range ₩7,575.04 – ₩37,624.48
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₩7,575.04Fair value₩12,603.23Bull₩37,624.48
FairClose
52-week traded range
52W low ₩5,700.0052W high ₩8,390.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NOWCOS CO., LTD closed at ₩8,200.00, 34.9% below the consensus fair value of ₩12,603.23 drawn from 8 valuation models.
Financial DNA score 55/100 — Good.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩13,457.63
+64.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩7,575.04
-7.6%
√(22.5 × EPS × BVPS)
EPS=678, BVPS=3761.47
Graham Formula
₩37,624.48
+358.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=16.6%, FD=3.3%
P/E Fair Value
₩13,560.00
+65.4%
EPS × 20x (sector P/E)
EPS=678, Sector P/E=20x
Peter Lynch (PEG)
₩11,227.68
+36.9%
EPS × Growth% (PEG = 1 is fair)
EPS=678, g=16.6%
Book Value (P/B)
₩11,303.21
+37.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3761.47, ROE=18%, g=6%, r=10%
Reverse DCF
₩8,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 16.6%
Margin of Safety
₩13,540.72
+65.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18054.29, 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.