Mobidays Inc.

363260 KRX Industrials Industrials
KOSDAQ
₩4,230.00
-0.47%
Delayed · cached 15 min

Fair value analysis

363260
Mobidays Inc.
IndustrialsIndustrials
₩4,230.00
Close used for this calculation
₩1,580.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
23/100
Profitability6/25
Returns2/25
Balance Sheet6/25
Efficiency9/25
Growth3/25
Weak
Quality radar
23Prof.6/25Ret.2/25Eff.9/25B.Sht6/25Growth3/25

Consensus fair value

₩1,580.48
Above FV
▼ -62.6% against the close used
Model range ₩670.24 – ₩1,900.00
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₩670.24Fair value₩1,580.48Bull₩1,900.00
FairClose
52-week traded range
52W low ₩702.0052W high ₩5,000.00

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

Valuation summary

Trading above the consensus fair value

Mobidays Inc. closed at ₩4,230.00, 167.6% above the consensus fair value of ₩1,580.48 drawn from 8 valuation models.

Financial DNA score 23/100 — Weak. P/E of 44.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,780.54
-57.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,633.14
-61.4%
√(22.5 × EPS × BVPS)
EPS=95, BVPS=1247.79 · outside Graham range (P/E 44.5, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
₩1,900.00
-55.1%
EPS × 20x (sector P/E)
EPS=95, Sector P/E=20x
EV/EBITDA
₩979.21
-76.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.51B
Dividend Discount (DDM)
₩1,364.49
-67.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=107.02, r=10%, g=2%
Book Value (P/B)
₩670.24
-84.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1247.79, ROE=6.8%, g=3%, r=10%
Reverse DCF
₩4,230.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.9% | Historical: 0%
Margin of Safety
₩1,328.42
-68.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1771.23, 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.