YoungLimWon SoftLab. Co., Ltd.

060850 KRX Technology Technology
KOSDAQ
₩4,555.00
+0.33%
Delayed · cached 15 min

Fair value analysis

060850
YoungLimWon SoftLab. Co., Ltd.
Technology›Technology
₩4,555.00
Close used for this calculation
₩10,505.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability13/25
Returns14/25
Balance Sheet10/25
Efficiency23/25
Growth14/25
Good
Quality radar
60Prof.13/25Ret.14/25Eff.23/25B.Sht10/25Growth14/25

Consensus fair value

₩10,505.46
Below FV
▲ +130.6% against the close used
Model range ₩2,019.01 – ₩20,818.40
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₩2,019.01Fair value₩10,505.46Bull₩20,818.40
FairClose
52-week traded range
52W low ₩4,540.0052W high ₩6,740.00

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

Valuation summary

Trading below the consensus fair value

YoungLimWon SoftLab. Co., Ltd. closed at ₩4,555.00, 56.6% below the consensus fair value of ₩10,505.46 drawn from 10 valuation models.

Financial DNA score 60/100 — Good. P/E of 5.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩12,957.15
+184.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.6%, r=10%, tg=3%, n=10yr
Graham Number
₩11,027.62
+142.1%
√(22.5 × EPS × BVPS)
EPS=795, BVPS=6798.51
Graham Formula
₩20,818.40
+357.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=5.6%, FD=3.3%
P/E Fair Value
₩15,900.00
+249.1%
EPS × 20x (sector P/E)
EPS=795, Sector P/E=20x
Peter Lynch (PEG)
₩4,428.15
-2.8%
EPS × Growth% (PEG = 1 is fair)
EPS=795, g=5.6%
EV/EBITDA
₩4,600.65
+1.0%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=4.22B
Dividend Discount (DDM)
₩2,019.01
-55.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=84.72, r=10%, g=5.6%
Book Value (P/B)
₩9,745.04
+113.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6798.51, ROE=11.9%, g=5.6%, r=10%
Reverse DCF
₩4,555.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 5.6%
Margin of Safety
₩11,381.84
+149.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15175.79, 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.