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₩469.61Fair value₩2,932.90Bull₩4,071.05
FairClose
52-week traded range
52W low ₩2,600.0052W high ₩9,180.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
GnBS eco Co.,Ltd closed at ₩4,960.00, 69.1% above the consensus fair value of ₩2,932.90 drawn from 8 valuation models.
Financial DNA score 47/100 — Average. P/E of 24.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩469.61
-90.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩4,071.05
-17.9%
√(22.5 × EPS × BVPS)
EPS=199, BVPS=3701.49 · outside Graham range (P/E 24.9, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
₩3,980.00
-19.8%
EPS × 20x (sector P/E)
EPS=199, Sector P/E=20x
EV/EBITDA
₩2,090.08
-57.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=7.76B
Dividend Discount (DDM)
₩2,719.32
-45.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=213.28, r=10%, g=2%
Book Value (P/B)
₩1,253.22
-74.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3701.49, ROE=5.4%, g=3%, r=10%
Reverse DCF
₩4,960.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.1% | Historical: 0%
Margin of Safety
₩2,130.17
-57.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2840.22, 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.