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₩1,889.77Fair value₩4,370.12Bull₩14,032.67
FairClose
52-week traded range
52W low ₩4,990.0052W high ₩6,760.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
iWIN CO.,LTD closed at ₩6,220.00, 42.3% above the consensus fair value of ₩4,370.12 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 28.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,833.03
-38.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩2,382.54
-61.7%
√(22.5 × EPS × BVPS)
EPS=217, BVPS=1162.62 · outside Graham range (P/E 28.7, P/B 5.4) — asset-light, treat as a rough floor
Graham Formula
₩14,032.67
+125.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩4,340.00
-30.2%
EPS × 20x (sector P/E)
EPS=217, Sector P/E=20x
Peter Lynch (PEG)
₩5,585.58
-10.2%
EPS × Growth% (PEG = 1 is fair)
EPS=217, g=25.7%
EV/EBITDA
₩1,889.77
-69.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.88B
Book Value (P/B)
₩3,694.21
-40.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1162.62, ROE=18.7%, g=6%, r=10%
Reverse DCF
₩6,220.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12% | Historical: 25.7%
Margin of Safety
₩4,610.30
-25.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6147.06, 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.