Wanted Lab Inc.
KOSDAQ
₩2,985.00
-3.24%
Delayed · cached 15 min
Fair value analysis
376980
Wanted Lab Inc.
₩2,985.00
Close used for this calculation
₩2,911.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Quality radar
Consensus fair value
₩2,911.64
Near FV▼ -2.5% against the close used
Model range ₩201.03 – ₩4,464.49
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₩201.03Fair value₩2,911.64Bull₩4,464.49
FairClose
52-week traded range
52W low ₩2,090.0052W high ₩4,375.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Wanted Lab Inc. closed at ₩2,985.00, 2.5% above the consensus fair value of ₩2,911.64 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 20.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,464.49
+49.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,704.10
+24.1%
√(22.5 × EPS × BVPS)
EPS=143, BVPS=4264.29
Graham Formula
₩1,620.67
-45.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,860.00
-4.2%
EPS × 20x (sector P/E)
EPS=143, Sector P/E=20x
Peter Lynch (PEG)
₩2,751.32
-7.8%
EPS × Growth% (PEG = 1 is fair)
EPS=143, g=19.2%
EV/EBITDA
₩914.74
-69.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.02B
Book Value (P/B)
₩201.03
-93.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4264.29, ROE=3.3%, g=3%, r=10%
Reverse DCF
₩2,985.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.7% | Historical: -19.2%
Margin of Safety
₩2,371.74
-20.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3162.32, 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.