BBIA.CO.,LTD.
KOSDAQ
₩7,270.00
+0.00%
Delayed · cached 15 min
Fair value analysis
451250
BBIA.CO.,LTD.
₩7,270.00
Close used for this calculation
₩5,837.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Quality radar
Consensus fair value
₩5,837.14
Above FV▼ -19.7% against the close used
Model range ₩1,946.54 – ₩9,720.00
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₩1,946.54Fair value₩5,837.14Bull₩9,720.00
FairClose
52-week traded range
52W low ₩6,310.0052W high ₩11,910.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
BBIA.CO.,LTD. closed at ₩7,270.00, 24.5% above the consensus fair value of ₩5,837.14 drawn from 8 valuation models.
Financial DNA score 54/100 — Good. P/E of 15.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,271.51
-41.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,026.90
-3.3%
√(22.5 × EPS × BVPS)
EPS=486, BVPS=4515.53 · outside Graham range (P/E 15, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
₩9,720.00
+33.7%
EPS × 20x (sector P/E)
EPS=486, Sector P/E=20x
EV/EBITDA
₩4,567.51
-37.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.47B
Dividend Discount (DDM)
₩1,946.54
-73.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=152.67, r=10%, g=2%
Book Value (P/B)
₩4,967.08
-31.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4515.53, ROE=10.7%, g=3%, r=10%
Reverse DCF
₩7,270.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 0%
Margin of Safety
₩5,254.60
-27.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7006.14, 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.