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₩1,943.80Fair value₩7,642.81Bull₩9,780.50
FairClose
52-week traded range
52W low ₩10,950.0052W high ₩31,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
WOOJIN INC closed at ₩15,480.00, 102.5% above the consensus fair value of ₩7,642.81 drawn from 7 valuation models.
Financial DNA score 27/100 — Weak. P/E of 35.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩8,081.59
-47.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩9,780.50
-36.8%
√(22.5 × EPS × BVPS)
EPS=431.19, BVPS=9859.87 · outside Graham range (P/E 35.9, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
₩8,623.80
-44.3%
EPS × 20x (sector P/E)
EPS=431.19, Sector P/E=20x
EV/EBITDA
₩5,120.82
-66.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=14.18B
Book Value (P/B)
₩1,943.80
-87.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9859.87, ROE=4.4%, g=3%, r=10%
Reverse DCF
₩15,480.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15% | Historical: 0%
Margin of Safety
₩6,621.47
-57.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8828.63, 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.