ESteem Co., Ltd.
KOSDAQ
₩3,140.00
+0.96%
Delayed · cached 15 min
Fair value analysis
458350
ESteem Co., Ltd.
₩3,140.00
Close used for this calculation
₩4,579.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
₩4,579.46
Below FV▲ +45.8% against the close used
Model range ₩3,388.49 – ₩6,080.00
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₩3,388.49Fair value₩4,579.46Bull₩6,080.00
FairClose
52-week traded range
52W low ₩3,110.0052W high ₩34,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ESteem Co., Ltd. closed at ₩3,140.00, 31.4% below the consensus fair value of ₩4,579.46 drawn from 7 valuation models.
Financial DNA score 56/100 — Good. P/E of 10.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,570.99
+45.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,930.84
+25.2%
√(22.5 × EPS × BVPS)
EPS=304, BVPS=2258.99
P/E Fair Value
₩6,080.00
+93.6%
EPS × 20x (sector P/E)
EPS=304, Sector P/E=20x
EV/EBITDA
₩3,601.70
+14.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.46B
Book Value (P/B)
₩3,388.49
+7.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2258.99, ROE=13.5%, g=3%, r=10%
Reverse DCF
₩3,140.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.9% | Historical: 0%
Margin of Safety
₩3,645.46
+16.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4860.61, 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.