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₩1,262.25Fair value₩8,205.10Bull₩17,177.82
FairClose
52-week traded range
52W low ₩4,205.0052W high ₩6,220.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
UANGEL CORPORATION closed at ₩4,950.00, 39.7% below the consensus fair value of ₩8,205.10 drawn from 10 valuation models.
Financial DNA score 65/100 — Strong. 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
₩17,177.82
+247.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,366.42
+28.6%
√(22.5 × EPS × BVPS)
EPS=353, BVPS=5103.09
Graham Formula
₩4,000.67
-19.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩7,060.00
+42.6%
EPS × 20x (sector P/E)
EPS=353, Sector P/E=20x
Peter Lynch (PEG)
₩9,199.18
+85.8%
EPS × Growth% (PEG = 1 is fair)
EPS=353, g=26.1%
EV/EBITDA
₩3,480.61
-29.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.63B
Dividend Discount (DDM)
₩1,262.25
-74.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99, r=10%, g=2%
Book Value (P/B)
₩2,835.86
-42.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5103.09, ROE=6.9%, g=3%, r=10%
Reverse DCF
₩4,950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: -26.1%
Margin of Safety
₩6,488.42
+31.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8651.23, 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.