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₩8,325.83Fair value₩13,177.67Bull₩42,880.93
FairClose
52-week traded range
52W low ₩3,510.0052W high ₩3,945.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
UIL Co.,Ltd closed at ₩3,880.00, 70.6% below the consensus fair value of ₩13,177.67 drawn from 10 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 5.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩22,192.42
+472.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩10,199.63
+162.9%
√(22.5 × EPS × BVPS)
EPS=715, BVPS=6466.67
Graham Formula
₩42,880.93
+1,005.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=18.2%, FD=3.3%
P/E Fair Value
₩14,300.00
+268.6%
EPS × 20x (sector P/E)
EPS=715, Sector P/E=20x
Peter Lynch (PEG)
₩13,041.60
+236.1%
EPS × Growth% (PEG = 1 is fair)
EPS=715, g=18.2%
EV/EBITDA
₩14,792.78
+281.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=26.35B
Dividend Discount (DDM)
₩25,351.92
+553.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=469.48, r=10%, g=8%
Book Value (P/B)
₩8,325.83
+114.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6466.67, ROE=11.2%, g=6%, r=10%
Reverse DCF
₩3,880.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 18.2%
Margin of Safety
₩16,794.93
+332.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22393.25, 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.