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₩5,363.52Fair value₩24,984.70Bull₩50,100.04
FairClose
52-week traded range
52W low ₩12,760.0052W high ₩17,530.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
WONLIM CORPORATION closed at ₩14,160.00, 43.3% below the consensus fair value of ₩24,984.70 drawn from 10 valuation models.
Financial DNA score 70/100 — Strong. P/E of 7.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩19,078.79
+34.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3%, r=10%, tg=3%, n=10yr
Graham Number
₩50,100.04
+253.8%
√(22.5 × EPS × BVPS)
EPS=1812, BVPS=61565.22
Graham Formula
₩34,838.72
+146.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=3%, FD=3.3%
P/E Fair Value
₩36,240.00
+155.9%
EPS × 20x (sector P/E)
EPS=1812, Sector P/E=20x
Peter Lynch (PEG)
₩5,363.52
-62.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1812, g=3%
EV/EBITDA
₩22,191.79
+56.7%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=6.22B
Dividend Discount (DDM)
₩6,419.79
-54.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=438.96, r=10%, g=3%
Book Value (P/B)
₩18,100.17
+27.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=61565.22, ROE=2.9%, g=3%, r=10%
Reverse DCF
₩14,160.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.8% | Historical: 3%
Margin of Safety
₩26,298.29
+85.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=35064.39, 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.