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₩2,030.54Fair value₩14,353.45Bull₩21,880.00
FairClose
52-week traded range
52W low ₩5,900.0052W high ₩6,920.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FOODWELL CORPORATION closed at ₩6,270.00, 56.3% below the consensus fair value of ₩14,353.45 drawn from 10 valuation models.
Financial DNA score 59/100 — Good. P/E of 5.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩14,583.30
+132.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩16,312.47
+160.2%
√(22.5 × EPS × BVPS)
EPS=1094, BVPS=10810.34
Graham Formula
₩12,398.67
+97.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩21,880.00
+249.0%
EPS × 20x (sector P/E)
EPS=1094, Sector P/E=20x
Peter Lynch (PEG)
₩16,497.52
+163.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1094, g=15.1%
EV/EBITDA
₩10,794.78
+72.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=18.35B
Dividend Discount (DDM)
₩2,030.54
-67.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=159.26, r=10%, g=2%
Book Value (P/B)
₩10,439.70
+66.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10810.34, ROE=9.8%, g=3%, r=10%
Reverse DCF
₩6,270.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -15.1%
Margin of Safety
₩12,220.21
+94.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16293.61, 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.