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₩4,714.29Fair value₩13,922.14Bull₩16,252.56
FairClose
52-week traded range
52W low ₩15,860.0052W high ₩44,800.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
coocon Corporation closed at ₩29,700.00, 113.3% above the consensus fair value of ₩13,922.14 drawn from 7 valuation models.
Financial DNA score 26/100 — Weak. P/E of 42.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩13,176.00
-55.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩14,169.00
-52.3%
√(22.5 × EPS × BVPS)
EPS=703, BVPS=12692.31 · outside Graham range (P/E 42.3, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
₩14,060.00
-52.7%
EPS × 20x (sector P/E)
EPS=703, Sector P/E=20x
EV/EBITDA
₩16,252.56
-45.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=16.59B
Book Value (P/B)
₩4,714.29
-84.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12692.31, ROE=5.6%, g=3%, r=10%
Reverse DCF
₩29,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.2% | Historical: 0%
Margin of Safety
₩10,351.25
-65.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13801.67, 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.