UNION CORPORATION
KOSPI
₩2,950.00
+0.00%
Delayed · cached 15 min
Fair value analysis
000910
UNION CORPORATION
₩2,950.00
Close used for this calculation
₩9,252.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Quality radar
Consensus fair value
₩9,252.70
Below FV▲ +213.7% against the close used
Model range ₩3,819.34 – ₩26,858.72
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₩3,819.34Fair value₩9,252.70Bull₩26,858.72
FairClose
52-week traded range
52W low ₩2,535.0052W high ₩5,930.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
UNION CORPORATION closed at ₩2,950.00, 68.1% below the consensus fair value of ₩9,252.70 drawn from 4 valuation models.
Financial DNA score 74/100 — Strong. P/E of 2.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩13,806.04
+368.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩3,819.34
+29.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=11.12B
Dividend Discount (DDM)
₩4,699.35
+59.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=87.03, r=10%, g=8%
Book Value (P/B)
₩26,858.72
+810.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6860.47, ROE=21.7%, g=6%, r=10%
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.