Chosun Refractories Co., Ltd.

462520 KRX Materials Materials
KOSPI
₩12,810.00
-0.77%
Delayed · cached 15 min

Fair value analysis

462520
Chosun Refractories Co., Ltd.
Materials›Materials
₩12,810.00
Close used for this calculation
₩3.56Fair value

The valuation models disagreed widely for this stock, so this figure is an unweighted average of the middle of their range. Treat it as indicative only.

Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
9/100
Profitability4/25
Returns0/25
Balance Sheet0/25
Efficiency5/25
Growth3/25
Weak
Quality radar
9Prof.4/25Ret.0/25Eff.5/25B.Sht0/25Growth3/25

Consensus fair value

₩3.56
Above FV
▼ -100.0% against the close used
Model range ₩2.59 – ₩2,253.92
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₩2.59Fair value₩3.56Bull₩2,253.92
FairClose
52-week traded range
52W low ₩12,810.0052W high ₩17,180.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Chosun Refractories Co., Ltd. closed at ₩12,810.00, 359,731.5% above the consensus fair value of ₩3.56 drawn from 6 valuation models.

Financial DNA score 9/100 — Weak. P/E of 67,421.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩3.56
-100.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₩3.80
-100.0%
EPS × 20x (sector P/E)
EPS=0.19, Sector P/E=20x
EV/EBITDA
₩2.59
-100.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=23.86B
Dividend Discount (DDM)
₩2,253.92
-82.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=176.78, r=10%, g=2%
Reverse DCF
₩12,810.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 50% | Historical: 0%
Margin of Safety
₩2.76
-100.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3.68, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.