picogram Co., Ltd.
KOSDAQ
₩1,337.00
-2.55%
Delayed · cached 15 min
Fair value analysis
376180
picogram Co., Ltd.
₩1,337.00
Close used for this calculation
₩2,806.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Quality radar
Consensus fair value
₩2,806.20
Below FV▲ +109.9% against the close used
Model range ₩893.26 – ₩3,768.33
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₩893.26Fair value₩2,806.20Bull₩3,768.33
FairClose
52-week traded range
52W low ₩1,176.0052W high ₩3,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
picogram Co., Ltd. closed at ₩1,337.00, 52.4% below the consensus fair value of ₩2,806.20 drawn from 7 valuation models.
Financial DNA score 52/100 — Good. P/E of 7.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,768.33
+181.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,605.35
+94.9%
√(22.5 × EPS × BVPS)
EPS=176, BVPS=1714.1
P/E Fair Value
₩3,520.00
+163.3%
EPS × 20x (sector P/E)
EPS=176, Sector P/E=20x
EV/EBITDA
₩893.26
-33.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.33B
Book Value (P/B)
₩1,775.32
+32.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1714.1, ROE=10.3%, g=3%, r=10%
Reverse DCF
₩1,337.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.2% | Historical: 0%
Margin of Safety
₩2,473.42
+85.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3297.89, 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.