₩1,526.77
Below FV▲ +75.5% against the close used
Model range ₩79.66 – ₩2,796.32
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₩79.66Fair value₩1,526.77Bull₩2,796.32
FairClose
52-week traded range
52W low ₩842.0052W high ₩2,260.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Union Materials Corp. closed at ₩870.00, 43.0% below the consensus fair value of ₩1,526.77 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 14.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₩2,796.32
+221.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.4%, r=10%, tg=3%, n=10yr
Graham Number
₩785.11
-9.8%
√(22.5 × EPS × BVPS)
EPS=58.57, BVPS=467.74 · outside Graham range (P/E 14.9, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₩876.21
+0.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1.4%, FD=3.3%
P/E Fair Value
₩1,171.40
+34.6%
EPS × 20x (sector P/E)
EPS=58.57, Sector P/E=20x
Peter Lynch (PEG)
₩79.66
-90.8%
EPS × Growth% (PEG = 1 is fair)
EPS=58.57, g=1.4%
Dividend Discount (DDM)
₩445.92
-48.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.97, r=10%, g=2%
Book Value (P/B)
₩636.80
-26.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=467.74, ROE=12.5%, g=3%, r=10%
Reverse DCF
₩870.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 1.4%
Margin of Safety
₩1,055.45
+21.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1407.26, 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.