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₩1,093.13Fair value₩2,840.89Bull₩5,671.80
FairClose
52-week traded range
52W low ₩2,140.0052W high ₩3,175.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ILWOUL GML Co.,Ltd closed at ₩2,500.00, 12.0% below the consensus fair value of ₩2,840.89 drawn from 8 valuation models.
Financial DNA score 67/100 — Strong. P/E of 8.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,268.91
-49.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,790.93
+51.6%
√(22.5 × EPS × BVPS)
EPS=283.59, BVPS=2252.25
P/E Fair Value
₩5,671.80
+126.9%
EPS × 20x (sector P/E)
EPS=283.59, Sector P/E=20x
EV/EBITDA
₩1,093.13
-56.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.04B
Dividend Discount (DDM)
₩2,546.81
+1.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=199.75, r=10%, g=2%
Book Value (P/B)
₩3,092.02
+23.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2252.25, ROE=12.6%, g=3%, r=10%
Reverse DCF
₩2,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.1% | Historical: 0%
Margin of Safety
₩2,682.91
+7.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3577.21, 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.