Best Bristle Company Co., Ltd.

318410 KRX Chemicals Chemicals
KOSDAQ
₩6,420.00
-0.47%
Delayed · cached 15 min

Fair value analysis

318410
Best Bristle Company Co., Ltd.
ChemicalsChemicals
₩6,420.00
Close used for this calculation
₩15,098.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability12/25
Returns15/25
Balance Sheet23/25
Efficiency25/25
Growth16/25
Strong
Quality radar
75Prof.12/25Ret.15/25Eff.25/25B.Sht23/25Growth16/25

Consensus fair value

₩15,098.80
Below FV
▲ +135.2% against the close used
Model range ₩4,641.18 – ₩37,153.43
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₩4,641.18Fair value₩15,098.80Bull₩37,153.43
FairClose
52-week traded range
52W low ₩5,250.0052W high ₩9,350.00

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

Valuation summary

Trading below the consensus fair value

Best Bristle Company Co., Ltd. closed at ₩6,420.00, 57.5% below the consensus fair value of ₩15,098.80 drawn from 10 valuation models.

Financial DNA score 75/100 — Strong. P/E of 6.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩37,153.43
+478.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩17,844.66
+178.0%
√(22.5 × EPS × BVPS)
EPS=992, BVPS=14266.67
Graham Formula
₩11,242.67
+75.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩19,840.00
+209.0%
EPS × 20x (sector P/E)
EPS=992, Sector P/E=20x
Peter Lynch (PEG)
₩8,441.92
+31.5%
EPS × Growth% (PEG = 1 is fair)
EPS=992, g=8.5%
EV/EBITDA
₩15,548.15
+142.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8.86B
Dividend Discount (DDM)
₩4,641.18
-27.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=364.01, r=10%, g=2%
Book Value (P/B)
₩7,907.81
+23.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14266.67, ROE=6.9%, g=3%, r=10%
Reverse DCF
₩6,420.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.6% | Historical: -8.5%
Margin of Safety
₩16,140.14
+151.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21520.19, 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.