ANIPLUS INC.

310200 KRX Media Media
KOSDAQ
₩2,015.00
+0.00%
Delayed · cached 15 min

Fair value analysis

310200
ANIPLUS INC.
MediaMedia
₩2,015.00
Close used for this calculation
₩4,040.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability10/25
Returns18/25
Balance Sheet4/25
Efficiency21/25
Growth14/25
Good
Quality radar
53Prof.10/25Ret.18/25Eff.21/25B.Sht4/25Growth14/25

Consensus fair value

₩4,040.37
Below FV
▲ +100.5% against the close used
Model range ₩382.80 – ₩5,000.00
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₩382.80Fair value₩4,040.37Bull₩5,000.00
FairClose
52-week traded range
52W low ₩1,980.0052W high ₩4,265.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

ANIPLUS INC. closed at ₩2,015.00, 50.1% below the consensus fair value of ₩4,040.37 drawn from 10 valuation models.

Financial DNA score 53/100 — Good. P/E of 8.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩4,685.63
+132.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,609.43
+79.1%
√(22.5 × EPS × BVPS)
EPS=250, BVPS=2316.09
Graham Formula
₩2,833.33
+40.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩5,000.00
+148.1%
EPS × 20x (sector P/E)
EPS=250, Sector P/E=20x
Peter Lynch (PEG)
₩2,472.50
+22.7%
EPS × Growth% (PEG = 1 is fair)
EPS=250, g=9.9%
EV/EBITDA
₩3,403.97
+68.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=22.68B
Dividend Discount (DDM)
₩382.80
-81.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.02, r=10%, g=2%
Book Value (P/B)
₩2,345.87
+16.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2316.09, ROE=10.1%, g=3%, r=10%
Reverse DCF
₩2,015.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.4% | Historical: -9.9%
Margin of Safety
₩3,024.07
+50.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4032.1, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.