TOP RUN TOTAL SOLUTION CO.,LTD
KOSDAQ
₩2,945.00
+1.03%
Delayed · cached 15 min
Fair value analysis
336680
TOP RUN TOTAL SOLUTION CO.,LTD
₩2,945.00
Close used for this calculation
₩3,058.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
25/100
Quality radar
Consensus fair value
₩3,058.10
Near FV▲ +3.8% against the close used
Model range ₩420.71 – ₩4,218.06
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₩420.71Fair value₩3,058.10Bull₩4,218.06
FairClose
52-week traded range
52W low ₩2,200.0052W high ₩5,150.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
TOP RUN TOTAL SOLUTION CO.,LTD closed at ₩2,945.00, 3.7% below the consensus fair value of ₩3,058.10 drawn from 7 valuation models.
Financial DNA score 25/100 — Weak. P/E of 17.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,170.49
+7.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩4,218.06
+43.2%
√(22.5 × EPS × BVPS)
EPS=169.16, BVPS=4674.6
P/E Fair Value
₩3,383.20
+14.9%
EPS × 20x (sector P/E)
EPS=169.16, Sector P/E=20x
Dividend Discount (DDM)
₩675.88
-77.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=53.01, r=10%, g=2%
Book Value (P/B)
₩420.71
-85.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4674.6, ROE=3.6%, g=3%, r=10%
Reverse DCF
₩2,945.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: 0%
Margin of Safety
₩2,692.94
-8.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3590.58, 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.