WOOJIN PLAIMM CO.,LTD

049800 KRX Industrials Industrials
KOSPI
₩1,945.00
+3.40%
Delayed · cached 15 min

Fair value analysis

049800
WOOJIN PLAIMM CO.,LTD
IndustrialsIndustrials
₩1,945.00
Close used for this calculation
₩2,539.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability14/25
Returns5/25
Balance Sheet7/25
Efficiency16/25
Growth23/25
Average
Quality radar
42Prof.14/25Ret.5/25Eff.16/25B.Sht7/25Growth23/25

Consensus fair value

₩2,539.91
Below FV
▲ +30.6% against the close used
Model range ₩414.14 – ₩3,775.46
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₩414.14Fair value₩2,539.91Bull₩3,775.46
FairClose
52-week traded range
52W low ₩1,653.0052W high ₩3,460.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

WOOJIN PLAIMM CO.,LTD closed at ₩1,945.00, 23.4% below the consensus fair value of ₩2,539.91 drawn from 9 valuation models.

Financial DNA score 42/100 — Average. P/E of 17.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩3,762.08
+93.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,775.46
+94.1%
√(22.5 × EPS × BVPS)
EPS=114, BVPS=5557.14
Graham Formula
₩1,292.00
-33.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,280.00
+17.2%
EPS × 20x (sector P/E)
EPS=114, Sector P/E=20x
Peter Lynch (PEG)
₩3,420.00
+75.8%
EPS × Growth% (PEG = 1 is fair)
EPS=114, g=30%
Dividend Discount (DDM)
₩414.14
-78.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.48, r=10%, g=2%
Book Value (P/B)
₩1,155.89
-40.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5557.14, ROE=2.1%, g=3%, r=10%
Reverse DCF
₩1,945.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5% | Historical: -43.5%
Margin of Safety
₩2,083.04
+7.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2777.39, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.