KISWIRE CO.,LTD

002240 KRX Metals Metals
KOSPI
₩17,230.00
+0.00%
Delayed · cached 15 min

Fair value analysis

002240
KISWIRE CO.,LTD
Metals›Metals
₩17,230.00
Close used for this calculation
₩9,496.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability6/25
Returns10/25
Balance Sheet18/25
Efficiency7/25
Growth4/25
Average
Quality radar
41Prof.6/25Ret.10/25Eff.7/25B.Sht18/25Growth4/25

Consensus fair value

₩9,496.89
Above FV
▼ -44.9% against the close used
Model range ₩1,594.88 – ₩23,039.46
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₩1,594.88Fair value₩9,496.89Bull₩23,039.46
FairClose
52-week traded range
52W low ₩15,860.0052W high ₩27,200.00

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

Valuation summary

Trading above the consensus fair value

KISWIRE CO.,LTD closed at ₩17,230.00, 81.4% above the consensus fair value of ₩9,496.89 drawn from 10 valuation models.

Financial DNA score 41/100 — Average. P/E of 48.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩6,672.34
-61.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩23,039.46
+33.7%
√(22.5 × EPS × BVPS)
EPS=356, BVPS=66269.23
Graham Formula
₩4,034.67
-76.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩7,120.00
-58.7%
EPS × 20x (sector P/E)
EPS=356, Sector P/E=20x
Peter Lynch (PEG)
₩1,594.88
-90.7%
EPS × Growth% (PEG = 1 is fair)
EPS=356, g=4.5%
EV/EBITDA
₩18,307.17
+6.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=40.72B
Dividend Discount (DDM)
₩3,712.63
-78.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=291.19, r=10%, g=2%
Book Value (P/B)
₩6,626.92
-61.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=66269.23, ROE=1%, g=3%, r=10%
Reverse DCF
₩17,230.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.1% | Historical: -4.5%
Margin of Safety
₩7,662.46
-55.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10216.62, 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.