Gridwiz Co.,Ltd

453450 KRX Industrials Industrials
KOSDAQ
₩12,980.00
-3.85%
Delayed · cached 15 min

Fair value analysis

453450
Gridwiz Co.,Ltd
IndustrialsIndustrials
₩12,980.00
Close used for this calculation
₩5,440.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
24/100
Profitability4/25
Returns0/25
Balance Sheet18/25
Efficiency2/25
Growth0/25
Weak
Quality radar
24Prof.4/25Ret.0/25Eff.2/25B.Sht18/25Growth0/25

Consensus fair value

₩5,440.06
Above FV
▼ -58.1% against the close used
Model range ₩247.25 – ₩10,119.64
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₩247.25Fair value₩5,440.06Bull₩10,119.64
FairClose
52-week traded range
52W low ₩11,090.0052W high ₩26,450.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Gridwiz Co.,Ltd closed at ₩12,980.00, 138.6% above the consensus fair value of ₩5,440.06 drawn from 7 valuation models.

Financial DNA score 24/100 — Weak. P/E of 48.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,060.48
-61.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩10,119.64
-22.0%
√(22.5 × EPS × BVPS)
EPS=270, BVPS=16857.14 · outside Graham range (P/E 48.1, P/B 0.8) — asset-light, treat as a rough floor
P/E Fair Value
₩5,400.00
-58.4%
EPS × 20x (sector P/E)
EPS=270, Sector P/E=20x
EV/EBITDA
₩247.25
-98.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.18B
Book Value (P/B)
₩2,714.00
-79.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16857.14, ROE=1.6%, g=3%, r=10%
Reverse DCF
₩12,980.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19% | Historical: 0%
Margin of Safety
₩5,145.03
-60.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6860.04, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.