G2Power Co. Ltd
KOSDAQ
₩11,110.00
-0.63%
Delayed · cached 15 min
Fair value analysis
388050
G2Power Co. Ltd
₩11,110.00
Close used for this calculation
₩8,085.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Quality radar
Consensus fair value
₩8,085.70
Above FV▼ -27.2% against the close used
Model range ₩3,277.31 – ₩47,736.89
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₩3,277.31Fair value₩8,085.70Bull₩47,736.89
FairClose
52-week traded range
52W low ₩5,630.0052W high ₩17,250.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
G2Power Co. Ltd closed at ₩11,110.00, 37.4% above the consensus fair value of ₩8,085.70 drawn from 8 valuation models.
Financial DNA score 37/100 — Average. P/E of 37.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩14,808.87
+33.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,880.64
-65.1%
√(22.5 × EPS × BVPS)
EPS=297, BVPS=2253.55 · outside Graham range (P/E 37.4, P/B 4.9) — asset-light, treat as a rough floor
P/E Fair Value
₩5,940.00
-46.5%
EPS × 20x (sector P/E)
EPS=297, Sector P/E=20x
EV/EBITDA
₩4,709.31
-57.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8.81B
Dividend Discount (DDM)
₩47,736.89
+329.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3744.07, r=10%, g=2%
Book Value (P/B)
₩3,277.31
-70.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2253.55, ROE=13.2%, g=3%, r=10%
Reverse DCF
₩11,110.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.6% | Historical: 0%
Margin of Safety
₩6,157.38
-44.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8209.84, 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.