UNION biometrics Co., Ltd.

203450 KRX Technology Technology
KOSDAQ
₩2,595.00
-0.19%
Delayed · cached 15 min

Fair value analysis

203450
UNION biometrics Co., Ltd.
TechnologyTechnology
₩2,595.00
Close used for this calculation
₩2,706.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability10/25
Returns2/25
Balance Sheet10/25
Efficiency16/25
Growth11/25
Average
Quality radar
38Prof.10/25Ret.2/25Eff.16/25B.Sht10/25Growth11/25

Consensus fair value

₩2,706.11
Near FV
▲ +4.3% against the close used
Model range ₩183.34 – ₩3,605.68
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₩183.34Fair value₩2,706.11Bull₩3,605.68
FairClose
52-week traded range
52W low ₩2,310.0052W high ₩2,710.00

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

Valuation summary

Trading close to the consensus fair value

UNION biometrics Co., Ltd. closed at ₩2,595.00, 4.1% below the consensus fair value of ₩2,706.11 drawn from 10 valuation models.

Financial DNA score 38/100 — Average. P/E of 15.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩3,130.00
+20.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,605.68
+38.9%
√(22.5 × EPS × BVPS)
EPS=167, BVPS=3460
Graham Formula
₩1,892.67
-27.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩3,340.00
+28.7%
EPS × 20x (sector P/E)
EPS=167, Sector P/E=20x
Peter Lynch (PEG)
₩1,865.39
-28.1%
EPS × Growth% (PEG = 1 is fair)
EPS=167, g=11.2%
EV/EBITDA
₩183.34
-92.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.02B
Dividend Discount (DDM)
₩959.50
-63.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=75.26, r=10%, g=2%
Book Value (P/B)
₩914.43
-64.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3460, ROE=4.9%, g=3%, r=10%
Reverse DCF
₩2,595.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: -11.2%
Margin of Safety
₩2,244.07
-13.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2992.09, 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.