MeatBox Global Inc.
KOSDAQ
₩8,670.00
+2.24%
Delayed · cached 15 min
Fair value analysis
475460
MeatBox Global Inc.
₩8,670.00
Close used for this calculation
₩5,002.65Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Quality radar
Consensus fair value
₩5,002.65
Above FV▼ -42.3% against the close used
Model range ₩1,437.05 – ₩6,864.26
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₩1,437.05Fair value₩5,002.65Bull₩6,864.26
FairClose
52-week traded range
52W low ₩5,270.0052W high ₩11,190.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
MeatBox Global Inc. closed at ₩8,670.00, 73.3% above the consensus fair value of ₩5,002.65 drawn from 8 valuation models.
Financial DNA score 30/100 — Weak. P/E of 27.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,542.46
-59.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,864.26
-20.8%
√(22.5 × EPS × BVPS)
EPS=314, BVPS=6669.23 · outside Graham range (P/E 27.6, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
₩6,280.00
-27.6%
EPS × 20x (sector P/E)
EPS=314, Sector P/E=20x
EV/EBITDA
₩5,138.41
-40.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.91B
Dividend Discount (DDM)
₩1,437.05
-83.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=112.71, r=10%, g=2%
Book Value (P/B)
₩1,581.56
-81.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6669.23, ROE=4.7%, g=3%, r=10%
Reverse DCF
₩8,670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.5% | Historical: 0%
Margin of Safety
₩4,171.68
-51.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5562.24, 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.