Ubiquoss Inc.

264450 KRX Technology Technology
KOSDAQ
₩10,190.00
-0.10%
Delayed · cached 15 min

Fair value analysis

264450
Ubiquoss Inc.
TechnologyTechnology
₩10,190.00
Close used for this calculation
₩24,781.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability12/25
Returns16/25
Balance Sheet20/25
Efficiency25/25
Growth13/25
Strong
Quality radar
73Prof.12/25Ret.16/25Eff.25/25B.Sht20/25Growth13/25

Consensus fair value

₩24,781.92
Below FV
▲ +143.2% against the close used
Model range ₩6,366.20 – ₩32,540.00
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₩6,366.20Fair value₩24,781.92Bull₩32,540.00
FairClose
52-week traded range
52W low ₩8,640.0052W high ₩17,550.00

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

Valuation summary

Trading below the consensus fair value

Ubiquoss Inc. closed at ₩10,190.00, 58.9% below the consensus fair value of ₩24,781.92 drawn from 8 valuation models.

Financial DNA score 73/100 — Strong. P/E of 6.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩30,494.10
+199.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩22,154.67
+117.4%
√(22.5 × EPS × BVPS)
EPS=1627, BVPS=13407.89
P/E Fair Value
₩32,540.00
+219.3%
EPS × 20x (sector P/E)
EPS=1627, Sector P/E=20x
EV/EBITDA
₩17,387.27
+70.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=25.8B
Dividend Discount (DDM)
₩6,366.20
-37.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=499.31, r=10%, g=2%
Book Value (P/B)
₩17,794.19
+74.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13407.89, ROE=12.3%, g=3%, r=10%
Reverse DCF
₩10,190.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9% | Historical: 0%
Margin of Safety
₩21,297.19
+109.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28396.26, 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.