Green Resource Co.,Ltd

402490 KRX Technology Technology
KOSDAQ
₩6,390.00
-1.69%
Delayed · cached 15 min

Fair value analysis

402490
Green Resource Co.,Ltd
TechnologyTechnology
₩6,390.00
Close used for this calculation
₩10,703.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Profitability8/25
Returns9/25
Balance Sheet0/25
Efficiency18/25
Growth8/25
Average
Quality radar
35Prof.8/25Ret.9/25Eff.18/25B.Sht0/25Growth8/25

Consensus fair value

₩10,703.17
Below FV
▲ +67.5% against the close used
Model range ₩1,059.30 – ₩12,380.00
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₩1,059.30Fair value₩10,703.17Bull₩12,380.00
FairClose
52-week traded range
52W low ₩5,250.0052W high ₩24,100.00

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

Valuation summary

Trading below the consensus fair value

Green Resource Co.,Ltd closed at ₩6,390.00, 40.3% below the consensus fair value of ₩10,703.17 drawn from 7 valuation models.

Financial DNA score 35/100 — Average. P/E of 10.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩11,601.63
+81.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,677.12
+20.1%
√(22.5 × EPS × BVPS)
EPS=619, BVPS=4231.79
P/E Fair Value
₩12,380.00
+93.7%
EPS × 20x (sector P/E)
EPS=619, Sector P/E=20x
EV/EBITDA
₩1,059.30
-83.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.03B
Book Value (P/B)
₩7,055.00
+10.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4231.79, ROE=14.7%, g=3%, r=10%
Reverse DCF
₩6,390.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.9% | Historical: 0%
Margin of Safety
₩7,914.69
+23.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10552.92, 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.