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₩2,287.35Fair value₩11,555.40Bull₩15,180.00
FairClose
52-week traded range
52W low ₩6,600.0052W high ₩27,850.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TEMC Co., Ltd. closed at ₩8,970.00, 22.4% below the consensus fair value of ₩11,555.40 drawn from 8 valuation models.
Financial DNA score 51/100 — Good. P/E of 11.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩14,225.58
+58.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩12,698.33
+41.6%
√(22.5 × EPS × BVPS)
EPS=759, BVPS=9442.11
P/E Fair Value
₩15,180.00
+69.2%
EPS × 20x (sector P/E)
EPS=759, Sector P/E=20x
EV/EBITDA
₩7,746.34
-13.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=24.84B
Dividend Discount (DDM)
₩2,287.35
-74.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=179.4, r=10%, g=2%
Book Value (P/B)
₩6,865.76
-23.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9442.11, ROE=8.1%, g=3%, r=10%
Reverse DCF
₩8,970.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0% | Historical: 0%
Margin of Safety
₩10,525.98
+17.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14034.64, 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.