UNICK CORPORATION

011320 KRX Automobiles Automobiles
KOSDAQ
₩3,735.00
+0.00%
Delayed · cached 15 min

Fair value analysis

011320
UNICK CORPORATION
AutomobilesAutomobiles
₩3,735.00
Close used for this calculation
₩9,557.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability15/25
Returns15/25
Balance Sheet1/25
Efficiency21/25
Growth20/25
Good
Quality radar
52Prof.15/25Ret.15/25Eff.21/25B.Sht1/25Growth20/25

Consensus fair value

₩9,557.78
Below FV
▲ +155.9% against the close used
Model range ₩2,420.28 – ₩31,944.99
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₩2,420.28Fair value₩9,557.78Bull₩31,944.99
FairClose
52-week traded range
52W low ₩3,490.0052W high ₩3,950.00

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

Valuation summary

Trading below the consensus fair value

UNICK CORPORATION closed at ₩3,735.00, 60.9% below the consensus fair value of ₩9,557.78 drawn from 10 valuation models.

Financial DNA score 52/100 — Good. P/E of 6.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩11,095.60
+197.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩9,414.66
+152.1%
√(22.5 × EPS × BVPS)
EPS=559, BVPS=7047.17
Graham Formula
₩31,944.99
+755.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=17.2%, FD=3.3%
P/E Fair Value
₩11,180.00
+199.3%
EPS × 20x (sector P/E)
EPS=559, Sector P/E=20x
Peter Lynch (PEG)
₩9,603.62
+157.1%
EPS × Growth% (PEG = 1 is fair)
EPS=559, g=17.2%
EV/EBITDA
₩9,240.58
+147.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=14.42B
Dividend Discount (DDM)
₩2,420.28
-35.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=44.82, r=10%, g=8%
Book Value (P/B)
₩3,382.64
-9.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7047.17, ROE=7.9%, g=6%, r=10%
Reverse DCF
₩3,735.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.1% | Historical: 17.2%
Margin of Safety
₩11,931.61
+219.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15908.81, 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.