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₩175.72Fair value₩7,259.37Bull₩16,447.04
FairClose
52-week traded range
52W low ₩3,185.0052W high ₩9,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CS BEARING Co., Ltd. closed at ₩4,690.00, 35.4% below the consensus fair value of ₩7,259.37 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 11.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩175.72
-96.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩5,850.92
+24.8%
√(22.5 × EPS × BVPS)
EPS=412, BVPS=3692.91
Graham Formula
₩16,447.04
+250.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=10.7%, FD=3.3%
P/E Fair Value
₩8,240.00
+75.7%
EPS × 20x (sector P/E)
EPS=412, Sector P/E=20x
Peter Lynch (PEG)
₩4,416.64
-5.8%
EPS × Growth% (PEG = 1 is fair)
EPS=412, g=10.7%
EV/EBITDA
₩5,525.09
+17.8%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=11.09B
Book Value (P/B)
₩4,726.93
+0.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3692.91, ROE=11.1%, g=6%, r=10%
Reverse DCF
₩4,690.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 10.7%
Margin of Safety
₩5,758.82
+22.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7678.42, 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.