U.I.DISPLAY CO.,LTD.

069330 KRX Technology Technology
KOSDAQ
₩1,174.00
-2.17%
Delayed · cached 15 min

Fair value analysis

069330
U.I.DISPLAY CO.,LTD.
TechnologyTechnology
₩1,174.00
Close used for this calculation
₩1,465.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability14/25
Returns8/25
Balance Sheet7/25
Efficiency16/25
Growth20/25
Average
Quality radar
45Prof.14/25Ret.8/25Eff.16/25B.Sht7/25Growth20/25

Consensus fair value

₩1,465.35
Below FV
▲ +24.8% against the close used
Model range ₩666.66 – ₩5,051.00
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₩666.66Fair value₩1,465.35Bull₩5,051.00
FairClose
52-week traded range
52W low ₩961.0052W high ₩1,330.00

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

Valuation summary

Trading below the consensus fair value

U.I.DISPLAY CO.,LTD. closed at ₩1,174.00, 19.9% below the consensus fair value of ₩1,465.35 drawn from 9 valuation models.

Financial DNA score 45/100 — Average. P/E of 12.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,051.00
+330.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,789.64
+52.4%
√(22.5 × EPS × BVPS)
EPS=97, BVPS=1467.5
Graham Formula
₩1,099.33
-6.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩1,940.00
+65.2%
EPS × 20x (sector P/E)
EPS=97, Sector P/E=20x
Peter Lynch (PEG)
₩2,817.85
+140.0%
EPS × Growth% (PEG = 1 is fair)
EPS=97, g=29.1%
EV/EBITDA
₩982.16
-16.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.3B
Book Value (P/B)
₩666.66
-43.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1467.5, ROE=6.2%, g=3%, r=10%
Reverse DCF
₩1,174.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: -29.1%
Margin of Safety
₩1,852.49
+57.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2469.99, 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.