Knowmerce Corp.
KOSDAQ
₩10,990.00
-0.90%
Delayed · cached 15 min
Fair value analysis
473980
Knowmerce Corp.
₩10,990.00
Close used for this calculation
₩18,505.67Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Quality radar
Consensus fair value
₩18,505.67
Below FV▲ +68.4% against the close used
Model range ₩57.47 – ₩27,180.00
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₩57.47Fair value₩18,505.67Bull₩27,180.00
FairClose
52-week traded range
52W low ₩9,100.0052W high ₩35,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Knowmerce Corp. closed at ₩10,990.00, 40.6% below the consensus fair value of ₩18,505.67 drawn from 7 valuation models.
Financial DNA score 62/100 — Good. P/E of 8.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩57.47
-99.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩16,947.55
+54.2%
√(22.5 × EPS × BVPS)
EPS=1359, BVPS=9393.16
P/E Fair Value
₩27,180.00
+147.3%
EPS × 20x (sector P/E)
EPS=1359, Sector P/E=20x
EV/EBITDA
₩11,294.85
+2.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=12.34B
Book Value (P/B)
₩15,190.09
+38.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9393.16, ROE=14.3%, g=3%, r=10%
Reverse DCF
₩10,990.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.3% | Historical: 0%
Margin of Safety
₩11,046.26
+0.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14728.34, 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.