UNID CO.,LTD

014830 KRX Chemicals Chemicals
KOSPI
₩62,900.00
-2.33%
Delayed · cached 15 min

Fair value analysis

014830
UNID CO.,LTD
ChemicalsChemicals
₩62,900.00
Close used for this calculation
₩103,864.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability6/25
Returns15/25
Balance Sheet21/25
Efficiency23/25
Growth12/25
Strong
Quality radar
65Prof.6/25Ret.15/25Eff.23/25B.Sht21/25Growth12/25

Consensus fair value

₩103,864.42
Below FV
▲ +65.1% against the close used
Model range ₩9,830.00 – ₩196,600.00
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₩9,830.00Fair value₩103,864.42Bull₩196,600.00
FairClose
52-week traded range
52W low ₩57,600.0052W high ₩98,000.00

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

Valuation summary

Trading below the consensus fair value

UNID CO.,LTD closed at ₩62,900.00, 39.4% below the consensus fair value of ₩103,864.42 drawn from 10 valuation models.

Financial DNA score 65/100 — Strong. P/E of 6.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩14,617.35
-76.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩188,869.15
+200.3%
√(22.5 × EPS × BVPS)
EPS=9830, BVPS=161282.05
Graham Formula
₩111,406.67
+77.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩196,600.00
+212.6%
EPS × 20x (sector P/E)
EPS=9830, Sector P/E=20x
Peter Lynch (PEG)
₩9,830.00
-84.4%
EPS × Growth% (PEG = 1 is fair)
EPS=9830, g=1%
EV/EBITDA
₩130,141.87
+106.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=87.91B
Dividend Discount (DDM)
₩20,049.38
-68.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1572.5, r=10%, g=2%
Book Value (P/B)
₩69,812.09
+11.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=161282.05, ROE=6%, g=3%, r=10%
Reverse DCF
₩62,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.7% | Historical: -1%
Margin of Safety
₩95,904.97
+52.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=127873.29, 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.