F&F CO.,Ltd

383220 KRX Textiles Textiles
KOSPI
₩64,800.00
-0.61%
Delayed · cached 15 min

Fair value analysis

383220
F&F CO.,Ltd
TextilesTextiles
₩64,800.00
Close used for this calculation
₩182,586.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
88/100
Profitability21/25
Returns23/25
Balance Sheet19/25
Efficiency25/25
Growth19/25
Exceptional
Quality radar
88Prof.21/25Ret.23/25Eff.25/25B.Sht19/25Growth19/25

Consensus fair value

₩182,586.37
Below FV
▲ +181.8% against the close used
Model range ₩109,512.09 – ₩534,794.40
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₩109,512.09Fair value₩182,586.37Bull₩534,794.40
FairClose
52-week traded range
52W low ₩59,500.0052W high ₩86,100.00

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

Valuation summary

Trading below the consensus fair value

F&F CO.,Ltd closed at ₩64,800.00, 64.5% below the consensus fair value of ₩182,586.37 drawn from 10 valuation models.

Financial DNA score 88/100 — Exceptional. P/E of 6.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩174,103.49
+168.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩109,512.09
+69.0%
√(22.5 × EPS × BVPS)
EPS=10611, BVPS=50232.56
Graham Formula
₩534,794.40
+725.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=14.7%, FD=3.3%
P/E Fair Value
₩212,220.00
+227.5%
EPS × 20x (sector P/E)
EPS=10611, Sector P/E=20x
Peter Lynch (PEG)
₩155,451.15
+139.9%
EPS × Growth% (PEG = 1 is fair)
EPS=10611, g=14.7%
EV/EBITDA
₩210,049.81
+224.2%
(EBITDA × 17.3x − Net Debt) ÷ Shares
EBITDA=468.57B
Dividend Discount (DDM)
₩125,271.36
+93.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2319.84, r=10%, g=8%
Book Value (P/B)
₩191,009.30
+194.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=50232.56, ROE=21.2%, g=6%, r=10%
Reverse DCF
₩64,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.4% | Historical: 14.7%
Margin of Safety
₩193,243.12
+198.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=257657.5, 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.