Connectwave Co., Ltd.
KRX
₩18,000.00
+0.00%
Delayed · cached 15 min
Fair value analysis
119860
Connectwave Co., Ltd.
₩18,000.00
Close used for this calculation
₩9,559.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Quality radar
Consensus fair value
₩9,559.05
Above FV▼ -46.9% against the close used
Model range ₩1,753.45 – ₩14,746.45
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₩1,753.45Fair value₩9,559.05Bull₩14,746.45
FairClose
52-week traded range
52W low ₩9,830.0052W high ₩18,010.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Connectwave Co., Ltd. closed at ₩18,000.00, 88.3% above the consensus fair value of ₩9,559.05 drawn from 10 valuation models.
Financial DNA score 44/100 — Average. P/E of 105.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩14,746.45
-18.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,704.12
-57.2%
√(22.5 × EPS × BVPS)
EPS=170, BVPS=15517.24 · outside Graham range (P/E 105.9, P/B 1.2) — asset-light, treat as a rough floor
Graham Formula
₩1,926.67
-89.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩3,400.00
-81.1%
EPS × 20x (sector P/E)
EPS=170, Sector P/E=20x
Peter Lynch (PEG)
₩3,427.20
-81.0%
EPS × Growth% (PEG = 1 is fair)
EPS=170, g=20.2%
EV/EBITDA
₩4,508.20
-75.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=23.1B
Dividend Discount (DDM)
₩7,642.35
-57.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=599.4, r=10%, g=2%
Book Value (P/B)
₩1,753.45
-90.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15517.24, ROE=1.1%, g=3%, r=10%
Reverse DCF
₩18,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 30% | Historical: -20.2%
Margin of Safety
₩5,208.23
-71.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6944.31, 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.