WONLIM CORPORATION

005820 KRX Textiles Textiles
KOSPI
₩14,160.00
-3.34%
Delayed · cached 15 min

Fair value analysis

005820
WONLIM CORPORATION
TextilesTextiles
₩14,160.00
Close used for this calculation
₩24,984.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability11/25
Returns11/25
Balance Sheet23/25
Efficiency25/25
Growth14/25
Strong
Quality radar
70Prof.11/25Ret.11/25Eff.25/25B.Sht23/25Growth14/25

Consensus fair value

₩24,984.70
Below FV
▲ +76.4% against the close used
Model range ₩5,363.52 – ₩50,100.04
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.

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