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₩570.54Fair value₩1,388.93Bull₩5,312.79
FairClose
52-week traded range
52W low ₩1,058.0052W high ₩1,354.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Wiable Corp. closed at ₩1,243.00, 10.5% below the consensus fair value of ₩1,388.93 drawn from 8 valuation models.
Financial DNA score 44/100 — Average. P/E of 13.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,312.79
+327.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,869.74
+50.4%
√(22.5 × EPS × BVPS)
EPS=95, BVPS=1635.53
P/E Fair Value
₩1,900.00
+52.9%
EPS × 20x (sector P/E)
EPS=95, Sector P/E=20x
EV/EBITDA
₩746.85
-39.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.48B
Dividend Discount (DDM)
₩570.54
-54.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=44.75, r=10%, g=2%
Book Value (P/B)
₩661.22
-46.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1635.53, ROE=5.8%, g=3%, r=10%
Reverse DCF
₩1,243.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 0%
Margin of Safety
₩2,270.63
+82.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3027.51, 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.