COWAY Co., Ltd.
KOSPI
₩95,200.00
-1.04%
Delayed · cached 15 min
Fair value analysis
021240
COWAY Co., Ltd.
₩95,200.00
Close used for this calculation
₩165,104.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Quality radar
Consensus fair value
₩165,104.21
Below FV▲ +73.4% against the close used
Model range ₩93,894.40 – ₩348,191.73
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₩93,894.40Fair value₩165,104.21Bull₩348,191.73
FairClose
52-week traded range
52W low ₩70,900.0052W high ₩107,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
COWAY Co., Ltd. closed at ₩95,200.00, 42.3% below the consensus fair value of ₩165,104.21 drawn from 10 valuation models.
Financial DNA score 59/100 — Good. P/E of 11.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩171,297.03
+79.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩99,691.62
+4.7%
√(22.5 × EPS × BVPS)
EPS=8630, BVPS=51182.8
Graham Formula
₩348,191.73
+265.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=10.9%, FD=3.3%
P/E Fair Value
₩172,600.00
+81.3%
EPS × 20x (sector P/E)
EPS=8630, Sector P/E=20x
Peter Lynch (PEG)
₩93,894.40
-1.4%
EPS × Growth% (PEG = 1 is fair)
EPS=8630, g=10.9%
EV/EBITDA
₩160,799.99
+68.9%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=878.65B
Dividend Discount (DDM)
₩118,238.40
+24.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2189.6, r=10%, g=8%
Book Value (P/B)
₩141,904.30
+49.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=51182.8, ROE=17.1%, g=6%, r=10%
Reverse DCF
₩95,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 10.9%
Margin of Safety
₩148,458.82
+55.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=197945.1, 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.