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₩963.06Fair value₩12,567.02Bull₩22,892.61
FairClose
52-week traded range
52W low ₩5,550.0052W high ₩8,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Woori-Net Co., Ltd. closed at ₩8,300.00, 34.0% below the consensus fair value of ₩12,567.02 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 23.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩22,892.61
+175.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,570.59
+3.3%
√(22.5 × EPS × BVPS)
EPS=354, BVPS=9222.22
Graham Formula
₩14,622.56
+76.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=11.2%, FD=3.3%
P/E Fair Value
₩7,080.00
-14.7%
EPS × 20x (sector P/E)
EPS=354, Sector P/E=20x
Peter Lynch (PEG)
₩3,978.96
-52.1%
EPS × Growth% (PEG = 1 is fair)
EPS=354, g=11.2%
EV/EBITDA
₩963.06
-88.4%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=1.95B
Book Value (P/B)
₩3,596.67
-56.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9222.22, ROE=3.9%, g=6%, r=10%
Reverse DCF
₩8,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.3% | Historical: 11.2%
Margin of Safety
₩9,968.58
+20.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13291.44, 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.