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₩623.23Fair value₩5,238.56Bull₩17,249.75
FairClose
52-week traded range
52W low ₩2,500.0052W high ₩6,260.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
XEXYMIX Corporation closed at ₩2,500.00, 52.3% below the consensus fair value of ₩5,238.56 drawn from 10 valuation models.
Financial DNA score 77/100 — Strong. P/E of 6.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩623.23
-75.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩5,905.88
+136.2%
√(22.5 × EPS × BVPS)
EPS=396.85, BVPS=3906.25
Graham Formula
₩17,249.75
+590.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=12.1%, FD=3.3%
P/E Fair Value
₩7,937.00
+217.5%
EPS × 20x (sector P/E)
EPS=396.85, Sector P/E=20x
Peter Lynch (PEG)
₩4,782.04
+91.3%
EPS × Growth% (PEG = 1 is fair)
EPS=396.85, g=12.1%
EV/EBITDA
₩8,891.37
+255.7%
(EBITDA × 16x − Net Debt) ÷ Shares
EBITDA=17.35B
Dividend Discount (DDM)
₩5,400.00
+116.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100, r=10%, g=8%
Book Value (P/B)
₩4,042.97
+61.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3906.25, ROE=10.1%, g=6%, r=10%
Reverse DCF
₩2,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9% | Historical: 12.1%
Margin of Safety
₩5,946.72
+137.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7928.97, 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.