WISE iTech Co., Ltd.

065370 KRX Technology Technology
KOSDAQ
₩2,950.00
-1.83%
Delayed · cached 15 min

Fair value analysis

065370
WISE iTech Co., Ltd.
TechnologyTechnology
₩2,950.00
Close used for this calculation
₩3,521.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Profitability4/25
Returns4/25
Balance Sheet8/25
Efficiency18/25
Growth8/25
Weak
Quality radar
34Prof.4/25Ret.4/25Eff.18/25B.Sht8/25Growth8/25

Consensus fair value

₩3,521.56
Below FV
▲ +19.4% against the close used
Model range ₩1,015.54 – ₩4,606.50
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₩1,015.54Fair value₩3,521.56Bull₩4,606.50
FairClose
52-week traded range
52W low ₩2,555.0052W high ₩7,330.00

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

Valuation summary

Trading below the consensus fair value

WISE iTech Co., Ltd. closed at ₩2,950.00, 16.2% below the consensus fair value of ₩3,521.56 drawn from 7 valuation models.

Financial DNA score 34/100 — Weak. P/E of 14.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩3,954.67
+34.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩4,606.50
+56.2%
√(22.5 × EPS × BVPS)
EPS=211, BVPS=4469.7
P/E Fair Value
₩4,220.00
+43.1%
EPS × 20x (sector P/E)
EPS=211, Sector P/E=20x
Dividend Discount (DDM)
₩1,015.54
-65.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=79.65, r=10%, g=2%
Book Value (P/B)
₩1,091.88
-63.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4469.7, ROE=4.7%, g=3%, r=10%
Reverse DCF
₩2,950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 0%
Margin of Safety
₩3,195.29
+8.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4260.39, 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.