COWINTECH Co., Ltd
KOSDAQ
₩10,000.00
-1.38%
Delayed · cached 15 min
Fair value analysis
282880
COWINTECH Co., Ltd
₩10,000.00
Close used for this calculation
₩3,409.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
15/100
Quality radar
Consensus fair value
₩3,409.49
Above FV▼ -65.9% against the close used
Model range ₩1,530.00 – ₩7,229.75
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₩1,530.00Fair value₩3,409.49Bull₩7,229.75
FairClose
52-week traded range
52W low ₩7,810.0052W high ₩20,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
COWINTECH Co., Ltd closed at ₩10,000.00, 193.3% above the consensus fair value of ₩3,409.49 drawn from 7 valuation models.
Financial DNA score 15/100 — Weak. P/E of 66.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,830.12
-71.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,229.75
-27.7%
√(22.5 × EPS × BVPS)
EPS=151, BVPS=15384.62 · outside Graham range (P/E 66.2, P/B 0.7) — asset-light, treat as a rough floor
P/E Fair Value
₩3,020.00
-69.8%
EPS × 20x (sector P/E)
EPS=151, Sector P/E=20x
Dividend Discount (DDM)
₩1,530.00
-84.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=120, r=10%, g=2%
Book Value (P/B)
₩1,538.46
-84.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15384.62, ROE=1%, g=3%, r=10%
Reverse DCF
₩10,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.4% | Historical: 0%
Margin of Safety
₩3,269.97
-67.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4359.96, 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.