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₩8,464.50Fair value₩16,405.46Bull₩62,586.88
FairClose
52-week traded range
52W low ₩5,740.0052W high ₩9,530.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
WOORY INDUSTRIAL CO.,LTD. closed at ₩6,270.00, 61.8% below the consensus fair value of ₩16,405.46 drawn from 10 valuation models.
Financial DNA score 65/100 — Strong. P/E of 4.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩52,539.78
+738.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩21,471.96
+242.5%
√(22.5 × EPS × BVPS)
EPS=1536, BVPS=13340.43
Graham Formula
₩62,586.88
+898.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=11%, FD=3.3%
P/E Fair Value
₩30,720.00
+390.0%
EPS × 20x (sector P/E)
EPS=1536, Sector P/E=20x
Peter Lynch (PEG)
₩16,942.08
+170.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1536, g=11%
EV/EBITDA
₩25,914.49
+313.3%
(EBITDA × 15.5x − Net Debt) ÷ Shares
EBITDA=18.67B
Dividend Discount (DDM)
₩8,464.50
+35.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=156.75, r=10%, g=8%
Book Value (P/B)
₩18,743.30
+198.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13340.43, ROE=11.6%, g=6%, r=10%
Reverse DCF
₩6,270.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 11%
Margin of Safety
₩31,372.24
+400.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=41829.66, 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.