WOT.CO.,LTD.
KOSDAQ
₩6,720.00
-0.88%
Delayed · cached 15 min
Fair value analysis
396470
WOT.CO.,LTD.
₩6,720.00
Close used for this calculation
₩2,824.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Quality radar
Consensus fair value
₩2,824.22
Above FV▼ -58.0% against the close used
Model range ₩873.94 – ₩4,513.88
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₩873.94Fair value₩2,824.22Bull₩4,513.88
FairClose
52-week traded range
52W low ₩4,450.0052W high ₩10,590.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
WOT.CO.,LTD. closed at ₩6,720.00, 137.9% above the consensus fair value of ₩2,824.22 drawn from 8 valuation models.
Financial DNA score 49/100 — Average. P/E of 30.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,176.23
-67.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩4,513.88
-32.8%
√(22.5 × EPS × BVPS)
EPS=221, BVPS=4097.56 · outside Graham range (P/E 30.4, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
₩4,420.00
-34.2%
EPS × 20x (sector P/E)
EPS=221, Sector P/E=20x
EV/EBITDA
₩1,537.48
-77.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.48B
Dividend Discount (DDM)
₩873.94
-87.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=68.54, r=10%, g=2%
Book Value (P/B)
₩1,404.88
-79.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4097.56, ROE=5.4%, g=3%, r=10%
Reverse DCF
₩6,720.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.8% | Historical: 0%
Margin of Safety
₩2,777.53
-58.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3703.37, 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.