GigaVis Co., Ltd.
KOSDAQ
₩93,800.00
-3.89%
Delayed · cached 15 min
Fair value analysis
420770
GigaVis Co., Ltd.
₩93,800.00
Close used for this calculation
₩26,793.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Quality radar
Consensus fair value
₩26,793.73
Above FV▼ -71.4% against the close used
Model range ₩7,968.38 – ₩31,094.70
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₩7,968.38Fair value₩26,793.73Bull₩31,094.70
FairClose
52-week traded range
52W low ₩29,950.0052W high ₩192,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
GigaVis Co., Ltd. closed at ₩93,800.00, 250.1% above the consensus fair value of ₩26,793.73 drawn from 8 valuation models.
Financial DNA score 44/100 — Average. P/E of 77.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩31,080.86
-66.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩21,376.68
-77.2%
√(22.5 × EPS × BVPS)
EPS=1219, BVPS=16660.75 · outside Graham range (P/E 77, P/B 5.6) — asset-light, treat as a rough floor
P/E Fair Value
₩24,380.00
-74.0%
EPS × 20x (sector P/E)
EPS=1219, Sector P/E=20x
EV/EBITDA
₩7,968.38
-91.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=12.1B
Dividend Discount (DDM)
₩31,094.70
-66.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2438.8, r=10%, g=2%
Book Value (P/B)
₩10,282.06
-89.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16660.75, ROE=7.3%, g=3%, r=10%
Reverse DCF
₩93,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 25.5% | Historical: 0%
Margin of Safety
₩19,209.39
-79.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25612.51, 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.