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₩19,691.10Fair value₩69,966.44Bull₩313,341.96
FairClose
52-week traded range
52W low ₩24,850.0052W high ₩40,800.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Woori Financial Group Inc. closed at ₩35,100.00, 49.8% below the consensus fair value of ₩69,966.44 drawn from 7 valuation models.
Financial DNA score 48/100 — Average. P/E of 8.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩313,341.96
+792.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩66,667.36
+89.9%
√(22.5 × EPS × BVPS)
EPS=4052, BVPS=48750
P/E Fair Value
₩81,040.00
+130.9%
EPS × 20x (sector P/E)
EPS=4052, Sector P/E=20x
Dividend Discount (DDM)
₩19,691.10
-43.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1544.4, r=10%, g=2%
Book Value (P/B)
₩39,487.50
+12.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=48750, ROE=8.7%, g=3%, r=10%
Reverse DCF
₩35,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.3% | Historical: 0%
Margin of Safety
₩115,262.33
+228.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=153683.11, 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.