WINS Technet Co., Ltd

136540 KRX Technology Technology
KOSDAQ
₩10,640.00
+0.09%
Delayed · cached 15 min

Fair value analysis

136540
WINS Technet Co., Ltd
Technology›Technology
₩10,640.00
Close used for this calculation
₩23,457.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability15/25
Returns15/25
Balance Sheet23/25
Efficiency25/25
Growth14/25
Strong
Quality radar
78Prof.15/25Ret.15/25Eff.25/25B.Sht23/25Growth14/25

Consensus fair value

₩23,457.91
Below FV
▲ +120.5% against the close used
Model range ₩5,929.51 – ₩35,067.36
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₩5,929.51Fair value₩23,457.91Bull₩35,067.36
FairClose
52-week traded range
52W low ₩10,050.0052W high ₩10,940.00

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

Valuation summary

Trading below the consensus fair value

WINS Technet Co., Ltd closed at ₩10,640.00, 54.6% below the consensus fair value of ₩23,457.91 drawn from 10 valuation models.

Financial DNA score 78/100 — Strong. P/E of 6.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩20,652.21
+94.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.5%, r=10%, tg=3%, n=10yr
Graham Number
₩25,613.15
+140.7%
√(22.5 × EPS × BVPS)
EPS=1699, BVPS=17161.29
Graham Formula
₩35,067.36
+229.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=3.5%, FD=3.3%
P/E Fair Value
₩33,980.00
+219.4%
EPS × 20x (sector P/E)
EPS=1699, Sector P/E=20x
Peter Lynch (PEG)
₩5,929.51
-44.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1699, g=3.5%
EV/EBITDA
₩22,934.87
+115.6%
(EBITDA × 11.7x − Net Debt) ÷ Shares
EBITDA=21.16B
Dividend Discount (DDM)
₩11,163.57
+4.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=702.24, r=10%, g=3.5%
Book Value (P/B)
₩17,055.84
+60.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17161.29, ROE=10%, g=3.5%, r=10%
Reverse DCF
₩10,640.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9% | Historical: 3.5%
Margin of Safety
₩21,621.14
+103.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28828.18, 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.