The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ORION CORP. closed at ₩119,300.00, 40.5% below the consensus fair value of ₩200,467.46 drawn from 10 valuation models.
Financial DNA score 77/100 — Strong. P/E of 12.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩204,072.55
+71.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩144,771.53
+21.4%
√(22.5 × EPS × BVPS)
EPS=9682, BVPS=96209.68
Graham Formula
₩367,916.00
+208.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=10%, FD=3.3%
P/E Fair Value
₩193,640.00
+62.3%
EPS × 20x (sector P/E)
EPS=9682, Sector P/E=20x
Peter Lynch (PEG)
₩96,820.00
-18.8%
EPS × Growth% (PEG = 1 is fair)
EPS=9682, g=10%
EV/EBITDA
₩262,179.12
+119.8%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=705.13B
Dividend Discount (DDM)
₩180,381.60
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3340.4, r=10%, g=8%
Book Value (P/B)
₩97,412.30
-18.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=96209.68, ROE=10.1%, g=6%, r=10%
Reverse DCF
₩119,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.6% | Historical: 10%
Margin of Safety
₩170,700.01
+43.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=227600.02, 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.