ADforus Co., Ltd.
KOSDAQ
₩6,850.00
+3.01%
Delayed · cached 15 min
Fair value analysis
397810
ADforus Co., Ltd.
₩6,850.00
Close used for this calculation
₩8,933.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Quality radar
Consensus fair value
₩8,933.77
Below FV▲ +30.4% against the close used
Model range ₩2,620.13 – ₩11,673.86
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₩2,620.13Fair value₩8,933.77Bull₩11,673.86
FairClose
52-week traded range
52W low ₩4,250.0052W high ₩12,180.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ADforus Co., Ltd. closed at ₩6,850.00, 23.3% below the consensus fair value of ₩8,933.77 drawn from 3 valuation models.
Financial DNA score 33/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩11,673.86
+70.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩7,075.08
+3.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.42B
Dividend Discount (DDM)
₩2,620.13
-61.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=205.5, r=10%, g=2%
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.