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₩7,823.04Fair value₩16,994.85Bull₩54,320.00
FairClose
52-week traded range
52W low ₩5,610.0052W high ₩8,060.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
EASY BIO, Inc. closed at ₩6,120.00, 64.0% below the consensus fair value of ₩16,994.85 drawn from 10 valuation models.
Financial DNA score 80/100 — Exceptional. P/E of 7.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩16,394.32
+167.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩7,823.04
+27.8%
√(22.5 × EPS × BVPS)
EPS=840, BVPS=3238.1
Graham Formula
₩54,320.00
+787.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩16,800.00
+174.5%
EPS × 20x (sector P/E)
EPS=840, Sector P/E=20x
Peter Lynch (PEG)
₩23,671.20
+286.8%
EPS × Growth% (PEG = 1 is fair)
EPS=840, g=28.2%
EV/EBITDA
₩21,647.61
+253.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=44.99B
Dividend Discount (DDM)
₩10,938.89
+78.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=202.57, r=10%, g=8%
Book Value (P/B)
₩16,117.62
+163.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3238.1, ROE=25.9%, g=6%, r=10%
Reverse DCF
₩6,120.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.8% | Historical: 28.2%
Margin of Safety
₩17,875.76
+192.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23834.34, 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.