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₩582.72Fair value₩1,345.19Bull₩3,925.27
FairClose
52-week traded range
52W low ₩1,710.0052W high ₩2,030.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
WIZ CORP, Inc. closed at ₩1,916.00, 42.4% above the consensus fair value of ₩1,345.19 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 31.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,338.54
-30.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩1,316.42
-31.3%
√(22.5 × EPS × BVPS)
EPS=60.7, BVPS=1268.87 · outside Graham range (P/E 31.6, P/B 1.5) — asset-light, treat as a rough floor
Graham Formula
₩3,925.27
+104.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩1,214.00
-36.6%
EPS × 20x (sector P/E)
EPS=60.7, Sector P/E=20x
Peter Lynch (PEG)
₩1,821.00
-5.0%
EPS × Growth% (PEG = 1 is fair)
EPS=60.7, g=30%
EV/EBITDA
₩582.72
-69.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.49B
Book Value (P/B)
₩593.83
-69.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1268.87, ROE=4.7%, g=6%, r=10%
Reverse DCF
₩1,916.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.3% | Historical: 138.6%
Margin of Safety
₩1,461.42
-23.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1948.56, 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.