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₩492.09Fair value₩2,690.54Bull₩4,080.00
FairClose
52-week traded range
52W low ₩3,755.0052W high ₩12,310.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Finger Story CO., LTD. closed at ₩4,200.00, 56.1% above the consensus fair value of ₩2,690.54 drawn from 7 valuation models.
Financial DNA score 41/100 — Average. P/E of 20.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,715.16
-59.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,852.05
-32.1%
√(22.5 × EPS × BVPS)
EPS=204, BVPS=1772.15 · outside Graham range (P/E 20.6, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
₩4,080.00
-2.9%
EPS × 20x (sector P/E)
EPS=204, Sector P/E=20x
EV/EBITDA
₩492.09
-88.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=847.06M
Book Value (P/B)
₩2,096.20
-50.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1772.15, ROE=11.3%, g=3%, r=10%
Reverse DCF
₩4,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.5% | Historical: 0%
Margin of Safety
₩2,161.80
-48.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2882.4, 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.