YW COMPANY LIMITED

051390 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩4,015.00
-1.23%
Delayed · cached 15 min

Fair value analysis

051390
YW COMPANY LIMITED
Consumer DiscretionaryConsumer Discretionary
₩4,015.00
Close used for this calculation
₩12,776.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
83/100
Profitability23/25
Returns15/25
Balance Sheet20/25
Efficiency25/25
Growth22/25
Exceptional
Quality radar
83Prof.23/25Ret.15/25Eff.25/25B.Sht20/25Growth22/25

Consensus fair value

₩12,776.25
Below FV
▲ +218.2% against the close used
Model range ₩52.83 – ₩35,830.19
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₩52.83Fair value₩12,776.25Bull₩35,830.19
FairClose
52-week traded range
52W low ₩3,790.0052W high ₩4,190.00

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

Valuation summary

Trading below the consensus fair value

YW COMPANY LIMITED closed at ₩4,015.00, 68.6% below the consensus fair value of ₩12,776.25 drawn from 10 valuation models.

Financial DNA score 83/100 — Exceptional. P/E of 6.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩12,544.58
+212.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩12,257.47
+205.3%
√(22.5 × EPS × BVPS)
EPS=632, BVPS=10565.79
Graham Formula
₩35,830.19
+792.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=17%, FD=3.3%
P/E Fair Value
₩12,640.00
+214.8%
EPS × 20x (sector P/E)
EPS=632, Sector P/E=20x
Peter Lynch (PEG)
₩10,750.32
+167.8%
EPS × Growth% (PEG = 1 is fair)
EPS=632, g=17%
EV/EBITDA
₩14,051.14
+250.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.27B
Dividend Discount (DDM)
₩12,574.98
+213.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=232.87, r=10%, g=8%
Book Value (P/B)
₩52.83
-98.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10565.79, ROE=6%, g=6%, r=10%
Reverse DCF
₩4,015.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.8% | Historical: 17%
Margin of Safety
₩13,738.55
+242.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18318.06, 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.