WOORIM POWER TRAIN SOLUTION Co., Ltd.

101170 KRX Industrials Industrials
KOSDAQ
₩8,400.00
+0.84%
Delayed · cached 15 min

Fair value analysis

101170
WOORIM POWER TRAIN SOLUTION Co., Ltd.
Industrials›Industrials
₩8,400.00
Close used for this calculation
₩3,287.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
27/100
Profitability8/25
Returns0/25
Balance Sheet15/25
Efficiency4/25
Growth3/25
Weak
Quality radar
27Prof.8/25Ret.0/25Eff.4/25B.Sht15/25Growth3/25

Consensus fair value

₩3,287.13
Above FV
▼ -60.9% against the close used
Model range ₩899.00 – ₩5,052.63
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₩899.00Fair value₩3,287.13Bull₩5,052.63
FairClose
52-week traded range
52W low ₩6,360.0052W high ₩8,990.00

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

Valuation summary

Trading above the consensus fair value

WOORIM POWER TRAIN SOLUTION Co., Ltd. closed at ₩8,400.00, 155.5% above the consensus fair value of ₩3,287.13 drawn from 9 valuation models.

Financial DNA score 27/100 — Weak. P/E of 46.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩3,392.40
-59.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,052.63
-39.8%
√(22.5 × EPS × BVPS)
EPS=181, BVPS=6268.66 · outside Graham range (P/E 46.4, P/B 1.3) — asset-light, treat as a rough floor
Graham Formula
₩2,051.33
-75.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩3,620.00
-56.9%
EPS × 20x (sector P/E)
EPS=181, Sector P/E=20x
Peter Lynch (PEG)
₩1,665.20
-80.2%
EPS × Growth% (PEG = 1 is fair)
EPS=181, g=9.2%
EV/EBITDA
₩899.00
-89.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.19B
Book Value (P/B)
₩1,811.64
-78.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6268.66, ROE=2.9%, g=3%, r=10%
Reverse DCF
₩8,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.5% | Historical: -9.2%
Margin of Safety
₩2,646.82
-68.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3529.09, 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.