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₩3,028.65Fair value₩6,412.25Bull₩7,820.00
FairClose
52-week traded range
52W low ₩5,620.0052W high ₩19,750.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Flitto Inc. closed at ₩9,290.00, 44.9% above the consensus fair value of ₩6,412.25 drawn from 7 valuation models.
Financial DNA score 47/100 — Average. P/E of 23.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,328.33
-21.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,028.65
-67.4%
√(22.5 × EPS × BVPS)
EPS=391, BVPS=1042.65 · outside Graham range (P/E 23.8, P/B 8.9) — asset-light, treat as a rough floor
P/E Fair Value
₩7,820.00
-15.8%
EPS × 20x (sector P/E)
EPS=391, Sector P/E=20x
EV/EBITDA
₩3,722.85
-59.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.15B
Book Value (P/B)
₩5,134.30
-44.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1042.65, ROE=37.5%, g=3%, r=10%
Reverse DCF
₩9,290.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: 0%
Margin of Safety
₩4,544.25
-51.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6058.99, 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.