WOOJIN I&S Co.,Ltd

010400 KRX Construction Construction
KOSPI
₩4,225.00
+0.48%
Delayed · cached 15 min

Fair value analysis

010400
WOOJIN I&S Co.,Ltd
ConstructionConstruction
₩4,225.00
Close used for this calculation
₩11,468.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability17/25
Returns13/25
Balance Sheet13/25
Efficiency25/25
Growth25/25
Strong
Quality radar
68Prof.17/25Ret.13/25Eff.25/25B.Sht13/25Growth25/25

Consensus fair value

₩11,468.45
Below FV
▲ +171.4% against the close used
Model range ₩8,099.32 – ₩26,653.55
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₩8,099.32Fair value₩11,468.45Bull₩26,653.55
FairClose
52-week traded range
52W low ₩2,720.0052W high ₩5,350.00

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

Valuation summary

Trading below the consensus fair value

WOOJIN I&S Co.,Ltd closed at ₩4,225.00, 63.2% below the consensus fair value of ₩11,468.45 drawn from 10 valuation models.

Financial DNA score 68/100 — Strong. P/E of 3.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩22,369.84
+429.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩17,495.75
+314.1%
√(22.5 × EPS × BVPS)
EPS=1127, BVPS=12071.43
Graham Formula
₩72,879.33
+1,625.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩22,540.00
+433.5%
EPS × 20x (sector P/E)
EPS=1127, Sector P/E=20x
Peter Lynch (PEG)
₩26,653.55
+530.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1127, g=23.7%
EV/EBITDA
₩13,299.20
+214.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.98B
Dividend Discount (DDM)
₩8,099.32
+91.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=149.99, r=10%, g=8%
Book Value (P/B)
₩10,260.71
+142.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12071.43, ROE=9.4%, g=6%, r=10%
Reverse DCF
₩4,225.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 23.7%
Margin of Safety
₩25,365.92
+500.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=33821.23, 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.