MIWON COMMERCIAL CO.,LTD

002840 KRX Chemicals Chemicals
KOSPI
₩135,500.00
+1.88%
Delayed · cached 15 min

Fair value analysis

002840
MIWON COMMERCIAL CO.,LTD
ChemicalsChemicals
₩135,500.00
Close used for this calculation
₩122,842.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability13/25
Returns9/25
Balance Sheet23/25
Efficiency18/25
Growth6/25
Good
Quality radar
63Prof.13/25Ret.9/25Eff.18/25B.Sht23/25Growth6/25

Consensus fair value

₩122,842.38
Near FV
▼ -9.3% against the close used
Model range ₩51,922.01 – ₩251,973.33
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₩51,922.01Fair value₩122,842.38Bull₩251,973.33
FairClose
52-week traded range
52W low ₩110,500.0052W high ₩161,400.00

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.

Educational data only. Not a recommendation to buy, sell or hold any security.