RevuCorporation Inc
KOSDAQ
₩5,800.00
+2.29%
Delayed · cached 15 min
Fair value analysis
443250
RevuCorporation Inc
₩5,800.00
Close used for this calculation
₩10,093.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Quality radar
Consensus fair value
₩10,093.72
Below FV▲ +74.0% against the close used
Model range ₩1,552.95 – ₩17,329.14
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₩1,552.95Fair value₩10,093.72Bull₩17,329.14
FairClose
52-week traded range
52W low ₩5,420.0052W high ₩12,250.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
RevuCorporation Inc closed at ₩5,800.00, 42.5% below the consensus fair value of ₩10,093.72 drawn from 8 valuation models.
Financial DNA score 59/100 — Good. P/E of 12.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩17,329.14
+198.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,857.99
+18.2%
√(22.5 × EPS × BVPS)
EPS=479.33, BVPS=4360.9
P/E Fair Value
₩9,586.60
+65.3%
EPS × 20x (sector P/E)
EPS=479.33, Sector P/E=20x
EV/EBITDA
₩6,636.66
+14.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8.88B
Dividend Discount (DDM)
₩1,552.95
-73.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=121.8, r=10%, g=2%
Book Value (P/B)
₩4,996.35
-13.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4360.9, ROE=11%, g=3%, r=10%
Reverse DCF
₩5,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 0%
Margin of Safety
₩8,443.43
+45.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11257.91, 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.