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₩3,831.10Fair value₩17,286.29Bull₩24,795.36
FairClose
52-week traded range
52W low ₩16,910.0052W high ₩45,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
C&C International Co.,Ltd. closed at ₩21,350.00, 23.5% above the consensus fair value of ₩17,286.29 drawn from 8 valuation models.
Financial DNA score 43/100 — Average. P/E of 20.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩15,866.87
-25.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩24,795.36
+16.1%
√(22.5 × EPS × BVPS)
EPS=1049.48, BVPS=26036.59
P/E Fair Value
₩20,989.60
-1.7%
EPS × 20x (sector P/E)
EPS=1049.48, Sector P/E=20x
EV/EBITDA
₩13,937.13
-34.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=22.17B
Dividend Discount (DDM)
₩12,739.54
-40.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=999.18, r=10%, g=2%
Book Value (P/B)
₩3,831.10
-82.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=26036.59, ROE=4%, g=3%, r=10%
Reverse DCF
₩21,350.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.4% | Historical: 0%
Margin of Safety
₩15,412.96
-27.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20550.61, 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.