TFE Co., Ltd.
KOSDAQ
₩55,800.00
-5.26%
Delayed · cached 15 min
Fair value analysis
425420
TFE Co., Ltd.
₩55,800.00
Close used for this calculation
₩24,977.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Quality radar
Consensus fair value
₩24,977.74
Above FV▼ -55.2% against the close used
Model range ₩15,306.36 – ₩31,720.00
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₩15,306.36Fair value₩24,977.74Bull₩31,720.00
FairClose
52-week traded range
52W low ₩24,850.0052W high ₩74,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
TFE Co., Ltd. closed at ₩55,800.00, 123.4% above the consensus fair value of ₩24,977.74 drawn from 7 valuation models.
Financial DNA score 36/100 — Average. P/E of 35.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩29,725.66
-46.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩18,324.52
-67.2%
√(22.5 × EPS × BVPS)
EPS=1586, BVPS=9409.78 · outside Graham range (P/E 35.2, P/B 5.9) — asset-light, treat as a rough floor
P/E Fair Value
₩31,720.00
-43.2%
EPS × 20x (sector P/E)
EPS=1586, Sector P/E=20x
EV/EBITDA
₩15,306.36
-72.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=19.06B
Book Value (P/B)
₩18,254.97
-67.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9409.78, ROE=16.6%, g=3%, r=10%
Reverse DCF
₩55,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.8% | Historical: 0%
Margin of Safety
₩19,942.55
-64.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=26590.06, 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.