Woori Technology Investment Co., Ltd
KOSDAQ
₩5,560.00
-2.97%
Delayed · cached 15 min
Fair value analysis
041190
Woori Technology Investment Co., Ltd
₩5,560.00
Close used for this calculation
₩17,319.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Quality radar
Consensus fair value
₩17,319.77
Below FV▲ +211.5% against the close used
Model range ₩15,942.45 – ₩28,400.00
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₩15,942.45Fair value₩17,319.77Bull₩28,400.00
FairClose
52-week traded range
52W low ₩3,930.0052W high ₩6,800.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Woori Technology Investment Co., Ltd closed at ₩5,560.00, 67.9% below the consensus fair value of ₩17,319.77 drawn from 6 valuation models.
Financial DNA score 41/100 — Average. P/E of 3.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩26,614.40
+378.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩17,810.61
+220.3%
√(22.5 × EPS × BVPS)
EPS=1420, BVPS=9928.57
P/E Fair Value
₩28,400.00
+410.8%
EPS × 20x (sector P/E)
EPS=1420, Sector P/E=20x
Book Value (P/B)
₩15,942.45
+186.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9928.57, ROE=14.2%, g=3%, r=10%
Reverse DCF
₩5,560.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩18,206.25
+227.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24275, 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.