Webzen Inc.

069080 KRX Technology Technology
KOSDAQ
₩11,310.00
+0.98%
Delayed · cached 15 min

Fair value analysis

069080
Webzen Inc.
TechnologyTechnology
₩11,310.00
Close used for this calculation
₩11,697.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability12/25
Returns6/25
Balance Sheet23/25
Efficiency20/25
Growth10/25
Good
Quality radar
61Prof.12/25Ret.6/25Eff.20/25B.Sht23/25Growth10/25

Consensus fair value

₩11,697.41
Near FV
▲ +3.4% against the close used
Model range ₩1,716.70 – ₩20,900.93
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₩1,716.70Fair value₩11,697.41Bull₩20,900.93
FairClose
52-week traded range
52W low ₩10,800.0052W high ₩12,470.00

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

Valuation summary

Trading close to the consensus fair value

Webzen Inc. closed at ₩11,310.00, 3.3% below the consensus fair value of ₩11,697.41 drawn from 10 valuation models.

Financial DNA score 61/100 — Good. P/E of 13.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩8,049.88
-28.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩20,900.93
+84.8%
√(22.5 × EPS × BVPS)
EPS=824, BVPS=23562.5
Graham Formula
₩9,338.67
-17.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩16,480.00
+45.7%
EPS × 20x (sector P/E)
EPS=824, Sector P/E=20x
Peter Lynch (PEG)
₩7,630.24
-32.5%
EPS × Growth% (PEG = 1 is fair)
EPS=824, g=9.3%
EV/EBITDA
₩10,408.38
-8.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=29.73B
Dividend Discount (DDM)
₩7,354.33
-35.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=576.81, r=10%, g=2%
Book Value (P/B)
₩1,716.70
-84.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23562.5, ROE=3.5%, g=3%, r=10%
Reverse DCF
₩11,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: -9.3%
Margin of Safety
₩10,269.28
-9.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13692.37, 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.