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₩8,445.60Fair value₩27,508.34Bull₩112,196.67
FairClose
52-week traded range
52W low ₩7,690.0052W high ₩18,860.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
mPlus Corp closed at ₩9,200.00, 66.6% below the consensus fair value of ₩27,508.34 drawn from 10 valuation models.
Financial DNA score 78/100 — Strong. P/E of 5.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩98,443.76
+970.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩18,320.74
+99.1%
√(22.5 × EPS × BVPS)
EPS=1735, BVPS=8598.13
Graham Formula
₩112,196.67
+1,119.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩34,700.00
+277.2%
EPS × 20x (sector P/E)
EPS=1735, Sector P/E=20x
Peter Lynch (PEG)
₩52,050.00
+465.8%
EPS × Growth% (PEG = 1 is fair)
EPS=1735, g=30%
EV/EBITDA
₩37,179.94
+304.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=24.57B
Dividend Discount (DDM)
₩8,445.60
-8.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=156.4, r=10%, g=8%
Book Value (P/B)
₩30,587.85
+232.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8598.13, ROE=20.2%, g=6%, r=10%
Reverse DCF
₩9,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 47.5%
Margin of Safety
₩49,436.47
+437.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=65915.29, 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.