C&G Hi Tech Co., Ltd

264660 KRX Industrials Industrials
KOSDAQ
₩13,080.00
-3.82%
Delayed · cached 15 min

Fair value analysis

264660
C&G Hi Tech Co., Ltd
Industrials›Industrials
₩13,080.00
Close used for this calculation
₩25,086.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability6/25
Returns18/25
Balance Sheet21/25
Efficiency23/25
Growth11/25
Strong
Quality radar
68Prof.6/25Ret.18/25Eff.23/25B.Sht21/25Growth11/25

Consensus fair value

₩25,086.89
Below FV
▲ +91.8% against the close used
Model range ₩4,502.79 – ₩41,560.00
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₩4,502.79Fair value₩25,086.89Bull₩41,560.00
FairClose
52-week traded range
52W low ₩10,230.0052W high ₩25,050.00

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

Valuation summary

Trading below the consensus fair value

C&G Hi Tech Co., Ltd closed at ₩13,080.00, 47.9% below the consensus fair value of ₩25,086.89 drawn from 8 valuation models.

Financial DNA score 68/100 — 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
₩16,141.94
+23.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩26,666.66
+103.9%
√(22.5 × EPS × BVPS)
EPS=2078, BVPS=15209.3
P/E Fair Value
₩41,560.00
+217.7%
EPS × 20x (sector P/E)
EPS=2078, Sector P/E=20x
EV/EBITDA
₩26,323.59
+101.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=24.74B
Dividend Discount (DDM)
₩4,502.79
-65.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=353.16, r=10%, g=2%
Book Value (P/B)
₩23,118.14
+76.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15209.3, ROE=13.6%, g=3%, r=10%
Reverse DCF
₩13,080.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9% | Historical: 0%
Margin of Safety
₩21,092.15
+61.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28122.87, 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.