WebCash Corporation
KOSDAQ
₩7,050.00
+0.71%
Delayed · cached 15 min
Fair value analysis
053580
WebCash Corporation
₩7,050.00
Close used for this calculation
₩9,813.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Quality radar
Consensus fair value
₩9,813.91
Below FV▲ +39.2% against the close used
Model range ₩961.80 – ₩11,120.00
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₩961.80Fair value₩9,813.91Bull₩11,120.00
FairClose
52-week traded range
52W low ₩5,840.0052W high ₩14,450.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
WebCash Corporation closed at ₩7,050.00, 28.2% below the consensus fair value of ₩9,813.91 drawn from 7 valuation models.
Financial DNA score 44/100 — Average. P/E of 12.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩10,420.85
+47.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩10,011.10
+42.0%
√(22.5 × EPS × BVPS)
EPS=556, BVPS=8011.36
P/E Fair Value
₩11,120.00
+57.7%
EPS × 20x (sector P/E)
EPS=556, Sector P/E=20x
Dividend Discount (DDM)
₩961.80
-86.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=75.44, r=10%, g=2%
Book Value (P/B)
₩4,543.59
-35.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8011.36, ROE=7%, g=3%, r=10%
Reverse DCF
₩7,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1% | Historical: 0%
Margin of Safety
₩7,887.99
+11.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10517.32, 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.