WORLDEXINDUSTRY&TRADINGCO.,LTD
KOSDAQ
₩30,250.00
-2.73%
Delayed · cached 15 min
Fair value analysis
101160
WORLDEXINDUSTRY&TRADINGCO.,LTD
₩30,250.00
Close used for this calculation
₩54,533.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Quality radar
Consensus fair value
₩54,533.78
Below FV▲ +80.3% against the close used
Model range ₩30,565.10 – ₩115,826.67
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₩30,565.10Fair value₩54,533.78Bull₩115,826.67
FairClose
52-week traded range
52W low ₩25,300.0052W high ₩31,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
WORLDEXINDUSTRY&TRADINGCO.,LTD closed at ₩30,250.00, 44.5% below the consensus fair value of ₩54,533.78 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 12.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩60,129.18
+98.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩34,251.03
+13.2%
√(22.5 × EPS × BVPS)
EPS=2482, BVPS=21006.94
Graham Formula
₩115,826.67
+282.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.3%, FD=3.3%
P/E Fair Value
₩49,640.00
+64.1%
EPS × 20x (sector P/E)
EPS=2482, Sector P/E=20x
Peter Lynch (PEG)
₩32,886.50
+8.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2482, g=13.3%
EV/EBITDA
₩56,599.73
+87.1%
(EBITDA × 16.6x − Net Debt) ÷ Shares
EBITDA=58.54B
Book Value (P/B)
₩30,565.10
+1.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=21006.94, ROE=11.8%, g=6%, r=10%
Reverse DCF
₩30,250.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.4% | Historical: 13.3%
Margin of Safety
₩48,721.29
+61.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=64961.72, 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.