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.