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₩796.16Fair value₩5,027.06Bull₩6,580.00
FairClose
52-week traded range
52W low ₩4,205.0052W high ₩6,830.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
09women Co., Ltd. closed at ₩4,660.00, 7.3% below the consensus fair value of ₩5,027.06 drawn from 8 valuation models.
Financial DNA score 59/100 — Good. P/E of 14.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,166.26
+10.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,211.71
+11.8%
√(22.5 × EPS × BVPS)
EPS=329, BVPS=3669.29
P/E Fair Value
₩6,580.00
+41.2%
EPS × 20x (sector P/E)
EPS=329, Sector P/E=20x
EV/EBITDA
₩3,624.16
-22.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8.16B
Dividend Discount (DDM)
₩796.16
-82.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=62.44, r=10%, g=2%
Book Value (P/B)
₩3,145.11
-32.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3669.29, ROE=9%, g=3%, r=10%
Reverse DCF
₩4,660.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: 0%
Margin of Safety
₩4,239.49
-9.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5652.66, 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.