CS Wind Corporation
KOSPI
₩52,800.00
+3.33%
Delayed · cached 15 min
Fair value analysis
112610
CS Wind Corporation
₩52,800.00
Close used for this calculation
₩24,718.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Quality radar
Consensus fair value
₩24,718.23
Above FV▼ -53.2% against the close used
Model range ₩39.70 – ₩69,965.42
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₩39.70Fair value₩24,718.23Bull₩69,965.42
FairClose
52-week traded range
52W low ₩35,050.0052W high ₩76,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
CS Wind Corporation closed at ₩52,800.00, 113.6% above the consensus fair value of ₩24,718.23 drawn from 10 valuation models.
Financial DNA score 30/100 — Weak. P/E of 63.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩11,401.63
-78.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.5%, r=10%, tg=3%, n=10yr
Graham Number
₩22,876.74
-56.7%
√(22.5 × EPS × BVPS)
EPS=837, BVPS=27789.47 · outside Graham range (P/E 63.1, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₩14,976.72
-71.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.5%, FD=3.3%
P/E Fair Value
₩16,740.00
-68.3%
EPS × 20x (sector P/E)
EPS=837, Sector P/E=20x
Peter Lynch (PEG)
₩2,059.02
-96.1%
EPS × Growth% (PEG = 1 is fair)
EPS=837, g=2.5%
EV/EBITDA
₩69,965.42
+32.5%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=320.32B
Dividend Discount (DDM)
₩16,717.56
-68.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1230.24, r=10%, g=2.5%
Book Value (P/B)
₩39.70
-99.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27789.47, ROE=3%, g=3%, r=10%
Reverse DCF
₩52,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.7% | Historical: 2.5%
Margin of Safety
₩12,374.08
-76.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16498.77, 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.