COWEAVER Co.,Ltd.
KOSDAQ
₩5,400.00
+2.86%
Delayed · cached 15 min
Fair value analysis
056360
COWEAVER Co.,Ltd.
₩5,400.00
Close used for this calculation
₩6,867.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Quality radar
Consensus fair value
₩6,867.54
Below FV▲ +27.2% against the close used
Model range ₩3,814.84 – ₩12,187.84
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₩3,814.84Fair value₩6,867.54Bull₩12,187.84
FairClose
52-week traded range
52W low ₩4,480.0052W high ₩6,340.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
COWEAVER Co.,Ltd. closed at ₩5,400.00, 21.4% below the consensus fair value of ₩6,867.54 drawn from 8 valuation models.
Financial DNA score 55/100 — Good. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,599.85
+22.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩12,187.84
+125.7%
√(22.5 × EPS × BVPS)
EPS=379, BVPS=17419.35
Graham Formula
₩4,295.33
-20.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩7,580.00
+40.4%
EPS × 20x (sector P/E)
EPS=379, Sector P/E=20x
Peter Lynch (PEG)
₩9,744.09
+80.4%
EPS × Growth% (PEG = 1 is fair)
EPS=379, g=25.7%
Book Value (P/B)
₩3,814.84
-29.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17419.35, ROE=2.2%, g=3%, r=10%
Reverse DCF
₩5,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.6% | Historical: -25.7%
Margin of Safety
₩5,749.32
+6.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7665.76, 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.