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₩405.26Fair value₩1,079.80Bull₩1,273.95
FairClose
52-week traded range
52W low ₩1,916.0052W high ₩3,950.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
FOODNAMOO, INC. closed at ₩2,745.00, 154.2% above the consensus fair value of ₩1,079.80 drawn from 9 valuation models.
Financial DNA score 23/100 — Weak. P/E of 46.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,104.31
-59.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,163.10
-57.6%
√(22.5 × EPS × BVPS)
EPS=58.92, BVPS=1020.45 · outside Graham range (P/E 46.6, P/B 2.7) — asset-light, treat as a rough floor
Graham Formula
₩667.76
-75.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩1,178.40
-57.1%
EPS × 20x (sector P/E)
EPS=58.92, Sector P/E=20x
Peter Lynch (PEG)
₩722.95
-73.7%
EPS × Growth% (PEG = 1 is fair)
EPS=58.92, g=12.3%
Dividend Discount (DDM)
₩1,273.95
-53.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.92, r=10%, g=2%
Book Value (P/B)
₩405.26
-85.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1020.45, ROE=5.8%, g=3%, r=10%
Reverse DCF
₩2,745.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.6% | Historical: -12.3%
Margin of Safety
₩771.29
-71.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1028.39, 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.