CHEIL GRINDING WHEEL IND CO.,LTD

001560 KRX Materials Materials
KOSPI
₩8,990.00
-1.32%
Delayed · cached 15 min

Fair value analysis

001560
CHEIL GRINDING WHEEL IND CO.,LTD
Materials›Materials
₩8,990.00
Close used for this calculation
₩18,858.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability19/25
Returns11/25
Balance Sheet23/25
Efficiency25/25
Growth19/25
Strong
Quality radar
78Prof.19/25Ret.11/25Eff.25/25B.Sht23/25Growth19/25

Consensus fair value

₩18,858.56
Below FV
▲ +109.8% against the close used
Model range ₩10,159.96 – ₩96,219.04
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₩10,159.96Fair value₩18,858.56Bull₩96,219.04
FairClose
52-week traded range
52W low ₩8,320.0052W high ₩12,180.00

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

Valuation summary

Trading below the consensus fair value

CHEIL GRINDING WHEEL IND CO.,LTD closed at ₩8,990.00, 52.3% below the consensus fair value of ₩18,858.56 drawn from 10 valuation models.

Financial DNA score 78/100 — Strong. P/E of 4.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩10,159.96
+13.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩27,404.23
+204.8%
√(22.5 × EPS × BVPS)
EPS=2042, BVPS=16345.45
Graham Formula
₩96,219.04
+970.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.4%, FD=3.3%
P/E Fair Value
₩40,840.00
+354.3%
EPS × 20x (sector P/E)
EPS=2042, Sector P/E=20x
Peter Lynch (PEG)
₩27,403.64
+204.8%
EPS × Growth% (PEG = 1 is fair)
EPS=2042, g=13.4%
EV/EBITDA
₩10,608.21
+18.0%
(EBITDA × 16.7x − Net Debt) ÷ Shares
EBITDA=4.24B
Dividend Discount (DDM)
₩35,438.58
+294.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=656.27, r=10%, g=8%
Book Value (P/B)
₩26,724.82
+197.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16345.45, ROE=12.5%, g=6%, r=10%
Reverse DCF
₩8,990.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 13.4%
Margin of Safety
₩32,741.86
+264.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=43655.81, 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.