GO Element Co., Ltd.

311320 KRX Technology Technology
KOSDAQ
₩8,430.00
-3.21%
Delayed · cached 15 min

Fair value analysis

311320
GO Element Co., Ltd.
TechnologyTechnology
₩8,430.00
Close used for this calculation
₩5,745.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability6/25
Returns5/25
Balance Sheet23/25
Efficiency11/25
Growth0/25
Average
Quality radar
45Prof.6/25Ret.5/25Eff.11/25B.Sht23/25Growth0/25

Consensus fair value

₩5,745.48
Above FV
▼ -31.8% against the close used
Model range ₩3,483.65 – ₩8,660.00
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₩3,483.65Fair value₩5,745.48Bull₩8,660.00
FairClose
52-week traded range
52W low ₩5,480.0052W high ₩11,340.00

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

Valuation summary

Trading above the consensus fair value

GO Element Co., Ltd. closed at ₩8,430.00, 46.7% above the consensus fair value of ₩5,745.48 drawn from 7 valuation models.

Financial DNA score 45/100 — Average. P/E of 19.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩4,921.22
-41.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,736.12
-20.1%
√(22.5 × EPS × BVPS)
EPS=433, BVPS=4657.46 · outside Graham range (P/E 19.5, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
₩8,660.00
+2.7%
EPS × 20x (sector P/E)
EPS=433, Sector P/E=20x
EV/EBITDA
₩3,483.65
-58.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.43B
Book Value (P/B)
₩4,171.75
-50.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4657.46, ROE=9.3%, g=3%, r=10%
Reverse DCF
₩8,430.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.8% | Historical: 0%
Margin of Safety
₩5,079.34
-39.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6772.45, 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.