PRO2000 CO.,LTD.

321260 KRX Technology Technology
KOSDAQ
₩1,645.00
+0.37%
Delayed · cached 15 min

Fair value analysis

321260
PRO2000 CO.,LTD.
TechnologyTechnology
₩1,645.00
Close used for this calculation
₩1,752.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability8/25
Returns6/25
Balance Sheet23/25
Efficiency25/25
Growth7/25
Good
Quality radar
62Prof.8/25Ret.6/25Eff.25/25B.Sht23/25Growth7/25

Consensus fair value

₩1,752.64
Near FV
▲ +6.5% against the close used
Model range ₩734.08 – ₩2,880.00
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₩734.08Fair value₩1,752.64Bull₩2,880.00
FairClose
52-week traded range
52W low ₩1,335.0052W high ₩4,850.00

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

Valuation summary

Trading close to the consensus fair value

PRO2000 CO.,LTD. closed at ₩1,645.00, 6.1% below the consensus fair value of ₩1,752.64 drawn from 8 valuation models.

Financial DNA score 62/100 — 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
₩1,468.92
-10.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,263.80
+37.6%
√(22.5 × EPS × BVPS)
EPS=144, BVPS=1581.73
P/E Fair Value
₩2,880.00
+75.1%
EPS × 20x (sector P/E)
EPS=144, Sector P/E=20x
EV/EBITDA
₩1,018.95
-38.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.77B
Dividend Discount (DDM)
₩734.08
-55.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=57.58, r=10%, g=2%
Book Value (P/B)
₩1,382.88
-15.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1581.73, ROE=9.1%, g=3%, r=10%
Reverse DCF
₩1,645.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 0%
Margin of Safety
₩1,653.18
+0.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2204.24, 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.