Elensys Co.,Ltd.
KOSDAQ
₩5,790.00
-2.20%
Delayed · cached 15 min
Fair value analysis
264850
Elensys Co.,Ltd.
₩5,790.00
Close used for this calculation
₩3,017.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Quality radar
Consensus fair value
₩3,017.45
Above FV▼ -47.9% against the close used
Model range ₩828.42 – ₩9,053.33
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₩828.42Fair value₩3,017.45Bull₩9,053.33
FairClose
52-week traded range
52W low ₩3,620.0052W high ₩6,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Elensys Co.,Ltd. closed at ₩5,790.00, 91.9% above the consensus fair value of ₩3,017.45 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 41.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,197.27
-62.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩2,368.93
-59.1%
√(22.5 × EPS × BVPS)
EPS=140, BVPS=1781.54 · outside Graham range (P/E 41.4, P/B 3.3) — asset-light, treat as a rough floor
Graham Formula
₩9,053.33
+56.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩2,800.00
-51.6%
EPS × 20x (sector P/E)
EPS=140, Sector P/E=20x
Peter Lynch (PEG)
₩3,546.20
-38.8%
EPS × Growth% (PEG = 1 is fair)
EPS=140, g=25.3%
EV/EBITDA
₩2,243.24
-61.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.89B
Book Value (P/B)
₩828.42
-85.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1781.54, ROE=7.9%, g=6%, r=10%
Reverse DCF
₩5,790.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.9% | Historical: 25.3%
Margin of Safety
₩3,078.66
-46.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4104.88, 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.