The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
MIWON COMMERCIAL CO.,LTD closed at ₩135,500.00, 10.3% above the consensus fair value of ₩122,842.38 drawn from 10 valuation models.
Financial DNA score 63/100 — Good. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩69,614.44
-48.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.8%, r=10%, tg=3%, n=10yr
Graham Number
₩139,515.66
+3.0%
√(22.5 × EPS × BVPS)
EPS=9449, BVPS=91554.05
Graham Formula
₩251,973.33
+86.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=5.8%, FD=3.3%
P/E Fair Value
₩188,980.00
+39.5%
EPS × 20x (sector P/E)
EPS=9449, Sector P/E=20x
Peter Lynch (PEG)
₩54,331.75
-59.9%
EPS × Growth% (PEG = 1 is fair)
EPS=9449, g=5.8%
EV/EBITDA
₩121,883.60
-10.0%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=43.61B
Dividend Discount (DDM)
₩51,922.01
-61.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2086.7, r=10%, g=5.8%
Book Value (P/B)
₩101,248.01
-25.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=91554.05, ROE=10.5%, g=5.8%, r=10%
Reverse DCF
₩135,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: 5.8%
Margin of Safety
₩121,890.64
-10.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=162520.86, 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.