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₩48,236.50Fair value₩66,406.61Bull₩189,037.33
FairClose
52-week traded range
52W low ₩20,500.0052W high ₩27,700.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CUCKOO HOMESYS CO.,LTD closed at ₩23,000.00, 65.4% below the consensus fair value of ₩66,406.61 drawn from 10 valuation models.
Financial DNA score 73/100 — Strong. P/E of 4.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩105,795.27
+360.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩75,805.05
+229.6%
√(22.5 × EPS × BVPS)
EPS=5330, BVPS=47916.67
Graham Formula
₩189,037.33
+721.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=9.1%, FD=3.3%
P/E Fair Value
₩106,600.00
+363.5%
EPS × 20x (sector P/E)
EPS=5330, Sector P/E=20x
Peter Lynch (PEG)
₩48,236.50
+109.7%
EPS × Growth% (PEG = 1 is fair)
EPS=5330, g=9.1%
EV/EBITDA
₩96,840.59
+321.0%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=169.36B
Dividend Discount (DDM)
₩58,374.00
+153.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1081, r=10%, g=8%
Book Value (P/B)
₩60,135.42
+161.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=47916.67, ROE=11%, g=6%, r=10%
Reverse DCF
₩23,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 9.1%
Margin of Safety
₩89,482.06
+289.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=119309.41, 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.