Miwon Specialty Chemical Co., Ltd.

268280 KRX Chemicals Chemicals
KOSPI
₩135,000.00
+0.90%
Delayed · cached 15 min

Fair value analysis

268280
Miwon Specialty Chemical Co., Ltd.
Chemicals›Chemicals
₩135,000.00
Close used for this calculation
₩196,010.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability15/25
Returns14/25
Balance Sheet23/25
Efficiency23/25
Growth14/25
Strong
Quality radar
75Prof.15/25Ret.14/25Eff.23/25B.Sht23/25Growth14/25

Consensus fair value

₩196,010.20
Below FV
▲ +45.2% against the close used
Model range ₩95,851.34 – ₩399,106.24
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₩95,851.34Fair value₩196,010.20Bull₩399,106.24
FairClose
52-week traded range
52W low ₩95,500.0052W high ₩146,900.00

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

Valuation summary

Trading below the consensus fair value

Miwon Specialty Chemical Co., Ltd. closed at ₩135,000.00, 31.1% below the consensus fair value of ₩196,010.20 drawn from 10 valuation models.

Financial DNA score 75/100 — Strong. P/E of 10.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩118,585.42
-12.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
₩162,864.07
+20.6%
√(22.5 × EPS × BVPS)
EPS=12662, BVPS=93103.45
Graham Formula
₩399,106.24
+195.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=7.6%, FD=3.3%
P/E Fair Value
₩253,240.00
+87.6%
EPS × 20x (sector P/E)
EPS=12662, Sector P/E=20x
Peter Lynch (PEG)
₩95,851.34
-29.0%
EPS × Growth% (PEG = 1 is fair)
EPS=12662, g=7.6%
EV/EBITDA
₩253,029.16
+87.4%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=91.39B
Dividend Discount (DDM)
₩131,474.44
-2.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2970, r=10%, g=7.6%
Book Value (P/B)
₩178,525.86
+32.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=93103.45, ROE=13.7%, g=6%, r=10%
Reverse DCF
₩135,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.4% | Historical: 7.6%
Margin of Safety
₩175,086.70
+29.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=233448.93, 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.