MOT Co., Ltd.
KOSDAQ
₩6,700.00
-1.47%
Delayed · cached 15 min
Fair value analysis
413390
MOT Co., Ltd.
₩6,700.00
Close used for this calculation
₩5,318.65Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Quality radar
Consensus fair value
₩5,318.65
Above FV▼ -20.6% against the close used
Model range ₩1,061.74 – ₩6,000.00
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₩1,061.74Fair value₩5,318.65Bull₩6,000.00
FairClose
52-week traded range
52W low ₩5,200.0052W high ₩10,540.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
MOT Co., Ltd. closed at ₩6,700.00, 26.0% above the consensus fair value of ₩5,318.65 drawn from 8 valuation models.
Financial DNA score 31/100 — Weak. P/E of 22.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,622.76
-16.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,920.99
-11.6%
√(22.5 × EPS × BVPS)
EPS=300, BVPS=5193.8 · outside Graham range (P/E 22.3, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
₩6,000.00
-10.4%
EPS × 20x (sector P/E)
EPS=300, Sector P/E=20x
EV/EBITDA
₩1,061.74
-84.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.41B
Dividend Discount (DDM)
₩1,204.49
-82.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=94.47, r=10%, g=2%
Book Value (P/B)
₩2,047.84
-69.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5193.8, ROE=5.8%, g=3%, r=10%
Reverse DCF
₩6,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.6% | Historical: 0%
Margin of Safety
₩4,385.94
-34.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5847.92, 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.