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₩772.08Fair value₩1,797.33Bull₩3,352.70
FairClose
52-week traded range
52W low ₩2,130.0052W high ₩3,245.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
CU TECH CORPORATION closed at ₩2,725.00, 51.6% above the consensus fair value of ₩1,797.33 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 35.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,443.18
-47.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,352.70
+23.0%
√(22.5 × EPS × BVPS)
EPS=77, BVPS=6488.1
Graham Formula
₩872.67
-68.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩1,540.00
-43.5%
EPS × 20x (sector P/E)
EPS=77, Sector P/E=20x
Peter Lynch (PEG)
₩2,310.00
-15.2%
EPS × Growth% (PEG = 1 is fair)
EPS=77, g=30%
EV/EBITDA
₩3,060.35
+12.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.42B
Book Value (P/B)
₩772.08
-71.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6488.1, ROE=1.2%, g=3%, r=10%
Reverse DCF
₩2,725.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.8% | Historical: -45.4%
Margin of Safety
₩1,351.60
-50.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1802.14, 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.