Woorison F&G CO., LTD.

073560 KRX Consumer Staples Consumer Staples
KOSDAQ
₩1,535.00
-0.20%
Delayed · cached 15 min

Fair value analysis

073560
Woorison F&G CO., LTD.
Consumer StaplesConsumer Staples
₩1,535.00
Close used for this calculation
₩5,045.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability19/25
Returns15/25
Balance Sheet14/25
Efficiency25/25
Growth25/25
Strong
Quality radar
73Prof.19/25Ret.15/25Eff.25/25B.Sht14/25Growth25/25

Consensus fair value

₩5,045.57
Below FV
▲ +228.7% against the close used
Model range ₩1,403.09 – ₩22,245.33
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₩1,403.09Fair value₩5,045.57Bull₩22,245.33
FairClose
52-week traded range
52W low ₩1,392.0052W high ₩2,130.00

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

Valuation summary

Trading below the consensus fair value

Woorison F&G CO., LTD. closed at ₩1,535.00, 69.6% below the consensus fair value of ₩5,045.57 drawn from 10 valuation models.

Financial DNA score 73/100 — Strong. P/E of 4.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩11,177.51
+628.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩6,093.26
+297.0%
√(22.5 × EPS × BVPS)
EPS=344, BVPS=4796.88
Graham Formula
₩22,245.33
+1,349.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩6,880.00
+348.2%
EPS × 20x (sector P/E)
EPS=344, Sector P/E=20x
Peter Lynch (PEG)
₩10,320.00
+572.3%
EPS × Growth% (PEG = 1 is fair)
EPS=344, g=30%
EV/EBITDA
₩6,083.49
+296.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=32.69B
Dividend Discount (DDM)
₩7,128.54
+364.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=132.01, r=10%, g=8%
Book Value (P/B)
₩1,403.09
-8.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4796.88, ROE=7.2%, g=6%, r=10%
Reverse DCF
₩1,535.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 32.9%
Margin of Safety
₩8,699.27
+466.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11599.03, 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.