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₩1,401.10Fair value₩6,203.79Bull₩8,591.24
FairClose
52-week traded range
52W low ₩2,630.0052W high ₩3,705.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Messe eSang Co.,Ltd closed at ₩2,970.00, 52.1% below the consensus fair value of ₩6,203.79 drawn from 8 valuation models.
Financial DNA score 79/100 — Strong. P/E of 8.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩8,591.24
+189.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,929.05
+32.3%
√(22.5 × EPS × BVPS)
EPS=365, BVPS=1879.75
P/E Fair Value
₩7,300.00
+145.8%
EPS × 20x (sector P/E)
EPS=365, Sector P/E=20x
EV/EBITDA
₩4,889.92
+64.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=20.73B
Dividend Discount (DDM)
₩1,401.10
-52.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=109.89, r=10%, g=2%
Book Value (P/B)
₩4,428.15
+49.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1879.75, ROE=19.5%, g=3%, r=10%
Reverse DCF
₩2,970.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.2% | Historical: 0%
Margin of Safety
₩4,955.07
+66.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6606.76, 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.