WISCOM CO.,LTD
KOSPI
₩1,962.00
+0.56%
Delayed · cached 15 min
Fair value analysis
024070
WISCOM CO.,LTD
₩1,962.00
Close used for this calculation
₩1,586.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Quality radar
Consensus fair value
₩1,586.59
Above FV▼ -19.1% against the close used
Model range ₩330.00 – ₩3,380.20
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₩330.00Fair value₩1,586.59Bull₩3,380.20
FairClose
52-week traded range
52W low ₩1,679.0052W high ₩2,810.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
WISCOM CO.,LTD closed at ₩1,962.00, 23.7% above the consensus fair value of ₩1,586.59 drawn from 9 valuation models.
Financial DNA score 35/100 — Average. P/E of 22.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,291.40
-34.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,380.20
+72.3%
√(22.5 × EPS × BVPS)
EPS=88, BVPS=5770.59
Graham Formula
₩1,877.33
-4.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=3.8%, FD=3.3%
P/E Fair Value
₩1,760.00
-10.3%
EPS × 20x (sector P/E)
EPS=88, Sector P/E=20x
Peter Lynch (PEG)
₩330.00
-83.2%
EPS × Growth% (PEG = 1 is fair)
EPS=88, g=3.8%
Dividend Discount (DDM)
₩814.23
-58.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.05, r=10%, g=3.8%
Book Value (P/B)
₩877.13
-55.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5770.59, ROE=1.5%, g=3.8%, r=10%
Reverse DCF
₩1,962.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.6% | Historical: 3.8%
Margin of Safety
₩1,557.92
-20.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2077.23, 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.