WonpoongCorporation

008370 KRX Materials Materials
KOSDAQ
₩4,995.00
-1.28%
Delayed · cached 15 min

Fair value analysis

008370
WonpoongCorporation
Materials›Materials
₩4,995.00
Close used for this calculation
₩10,090.15Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability19/25
Returns8/25
Balance Sheet25/25
Efficiency25/25
Growth25/25
Strong
Quality radar
77Prof.19/25Ret.8/25Eff.25/25B.Sht25/25Growth25/25

Consensus fair value

₩10,090.15
Below FV
▲ +102.0% against the close used
Model range ₩3,810.84 – ₩41,710.00
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₩3,810.84Fair value₩10,090.15Bull₩41,710.00
FairClose
52-week traded range
52W low ₩4,690.0052W high ₩5,060.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

WonpoongCorporation closed at ₩4,995.00, 50.5% below the consensus fair value of ₩10,090.15 drawn from 10 valuation models.

Financial DNA score 77/100 — Strong. P/E of 7.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,940.07
+18.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩11,179.56
+123.8%
√(22.5 × EPS × BVPS)
EPS=645, BVPS=8612.07
Graham Formula
₩41,710.00
+735.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩12,900.00
+158.3%
EPS × 20x (sector P/E)
EPS=645, Sector P/E=20x
Peter Lynch (PEG)
₩19,350.00
+287.4%
EPS × Growth% (PEG = 1 is fair)
EPS=645, g=30%
EV/EBITDA
₩7,430.51
+48.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.55B
Dividend Discount (DDM)
₩16,075.91
+221.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=297.7, r=10%, g=8%
Book Value (P/B)
₩3,810.84
-23.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8612.07, ROE=7.8%, g=6%, r=10%
Reverse DCF
₩4,995.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.9% | Historical: 30.8%
Margin of Safety
₩13,449.31
+169.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=17932.41, 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.