The Pinkfong Company, Inc.

403850 KRX Media Media
KOSDAQ
₩12,630.00
+1.69%
Delayed · cached 15 min

Fair value analysis

403850
The Pinkfong Company, Inc.
MediaMedia
₩12,630.00
Close used for this calculation
₩21,844.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability10/25
Returns11/25
Balance Sheet23/25
Efficiency18/25
Growth8/25
Good
Quality radar
62Prof.10/25Ret.11/25Eff.18/25B.Sht23/25Growth8/25

Consensus fair value

₩21,844.17
Below FV
▲ +73.0% against the close used
Model range ₩12,630.00 – ₩26,924.06
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₩12,630.00Fair value₩21,844.17Bull₩26,924.06
FairClose
52-week traded range
52W low ₩9,600.0052W high ₩38,000.00

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

Valuation summary

Trading below the consensus fair value

The Pinkfong Company, Inc. closed at ₩12,630.00, 42.2% below the consensus fair value of ₩21,844.17 drawn from 7 valuation models.

Financial DNA score 62/100 — Good. P/E of 10.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩26,924.06
+113.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩19,159.68
+51.7%
√(22.5 × EPS × BVPS)
EPS=1265.95, BVPS=12887.76
P/E Fair Value
₩25,319.00
+100.5%
EPS × 20x (sector P/E)
EPS=1265.95, Sector P/E=20x
EV/EBITDA
₩15,208.43
+20.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=21.77B
Book Value (P/B)
₩12,630.00
+0.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12887.76, ROE=9.9%, g=3%, r=10%
Reverse DCF
₩12,630.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.3% | Historical: 0%
Margin of Safety
₩17,850.69
+41.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23800.91, 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.