Cheil Worldwide Inc
KOSPI
₩18,910.00
+0.27%
Delayed · cached 15 min
Fair value analysis
030000
Cheil Worldwide Inc
₩18,910.00
Close used for this calculation
₩36,049.86Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Quality radar
Consensus fair value
₩36,049.86
Below FV▲ +90.6% against the close used
Model range ₩14,220.06 – ₩61,142.16
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₩14,220.06Fair value₩36,049.86Bull₩61,142.16
FairClose
52-week traded range
52W low ₩17,980.0052W high ₩23,150.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Cheil Worldwide Inc closed at ₩18,910.00, 47.5% below the consensus fair value of ₩36,049.86 drawn from 10 valuation models.
Financial DNA score 65/100 — Strong. P/E of 9.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩31,562.72
+66.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.9%, r=10%, tg=3%, n=10yr
Graham Number
₩26,731.79
+41.4%
√(22.5 × EPS × BVPS)
EPS=2049, BVPS=15500
Graham Formula
₩61,142.16
+223.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=6.9%, FD=3.3%
P/E Fair Value
₩40,980.00
+116.7%
EPS × 20x (sector P/E)
EPS=2049, Sector P/E=20x
Peter Lynch (PEG)
₩14,220.06
-24.8%
EPS × Growth% (PEG = 1 is fair)
EPS=2049, g=6.9%
EV/EBITDA
₩44,543.31
+135.6%
(EBITDA × 13.5x − Net Debt) ÷ Shares
EBITDA=336.89B
Dividend Discount (DDM)
₩35,686.51
+88.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1021.14, r=10%, g=6.9%
Book Value (P/B)
₩27,900.00
+47.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15500, ROE=13.2%, g=6%, r=10%
Reverse DCF
₩18,910.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: 6.9%
Margin of Safety
₩30,078.13
+59.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=40104.17, 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.