Woorison F&G Co. Ltd (073560) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Woorison F&G Co. Ltd stock KRW 4,323, price KRW 1,441, upside +200.0%, quality 58 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range 1,044 KRW – 2,821 KRW · fair‑value band 3,494 KRW – 5,549 KRW · the 1,441 KRW price screens below the 4,323 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Woorison F&G Co. in your weekly email
Every Wednesday you see whether Woorison F&G Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Woorison F&G Co., Ltd. operates as an agricultural and livestock company in South Korea and internationally. The company engages in breeding pigs, feed, and feeding management activities.
Show moreShow less
It also involved in the slaughtering, processing, and distribution of cattle and pigs business; and operation of biogas plants. Woorison F&G Co., Ltd. was incorporated in 2001 and is based in Naju-si, South Korea.
Stock analysis
Woorison F&G Co. Ltd (073560) currently trades at 1,441 KRW, while our model-based Fair Value estimate is 4,323 KRW, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 6,894 KRW per share, and 23 of the 25 models we run sit above the 1,441 KRW price.
Bear case: the Dividend Discount group reads lowest at 783.36 KRW, and 2 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 3,494 KRW (bear) to 5,549 KRW (bull), the price of 1,441 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 58/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Woorison F&G Co. Ltd reported revenue of 287B KRW in FY2025 versus 254B KRW in FY2021, a compound +3.1%/yr. Reported net income was 23.8B KRW in FY2025, compounding −3.6%/yr from FY2021.
Key figures
Market cap 99.8B KRW (≈ $73.8M) Micro · P/E ratio 3.7 · P/S ratio 0.34 · EPS (TTM) 393.91 KRW · Dividend yield 10.4% · Net margin 9.3% · Return on equity 7.8% · Return on assets (EBIT) 5.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 10% fair-value upside, at 200%, 073560 screens cheaper than that median.
Fair Value models
Bear3,494 KRWFair Value 4,323 KRWBull5,549 KRW
Price 1,441 KRW · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (209.16 KRW per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−1.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+0.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.9%
Start year 2020 (pandemic). Over 10 years: +6.4% a year
Revenue growth 11 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
≈ +10.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.3%
Dividend (yield on the price)10.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.1.8% vs 6.3%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.14% → 11%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Rate on operating basis: 2025 sits 58% above its own trend.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+0.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −1.6% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Farm Products · 291 stocks
Beats the industry median on 13/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)7.8% · Above median
Return on assets4.2% · Above median
Net margin (12 months)9.3% · Above median
Operating margin (12 months)22.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)8.8% · Above median
Dividend yield (12 months)10.4% · Top 25%
Balance sheet
Debt / equity0.07× · Below median
Valuation Multiplesvs Farm Products median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Woorison F&G Co. Ltd (073560) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 4,323 KRW versus a price of 1,441 KRW, about +200% upside (undervalued).
What is the fair value of 073560?
Our model-based fair value for Woorison F&G Co. Ltd is 4,323 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 1,441 KRW.
What is the quality score of 073560?
Woorison F&G Co. Ltd has a Quality Score of 58/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Woorison F&G Co. Ltd (073560)?
Our model-based price target is the fair value of 4,323 KRW (as of Nov 9, 2026) from 25 valuation models. Cautious scenario 3,494 KRW, optimistic scenario 5,549 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Woorison F&G Co. Ltd stock forecast for 2026?
Our models put fair value at 4,323 KRW, about +200% upside versus a price of 1,441 KRW (undervalued). Cautious scenario 3,494 KRW, optimistic scenario 5,549 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Woorison F&G Co. Ltd (073560)?
Woorison F&G Co. Ltd reported trailing-twelve-month revenue of about 295B KRW (latest available figure, as of Nov 9, 2026).
Does Woorison F&G Co. Ltd pay a dividend?
Woorison F&G Co. Ltd currently shows a dividend yield of 10.41% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Woorison F&G Co. Ltd (073560) and when is the ex-dividend date?
Woorison F&G Co. Ltd pays a dividend of 150.00 KRW per share a year, a dividend yield of 10.4%. The last ex-dividend date was Mar 9, 2026. The payout ratio is 38.1% of earnings. Free cash flow covers the dividend 2.30 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Woorison F&G Co. Ltd (073560)?
For today's price to be fair in a discounted-cash-flow model, Woorison F&G Co. Ltd would have to grow free cash flow by +0.5 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.9 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 073560 use?
Our models discount Woorison F&G Co. Ltd at 11.6 %: a base by market capitalisation (micro), damped by beta 0.48, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Woorison F&G Co. Ltd that is +0.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Woorison F&G Co. Ltd (073560) delivered so far?
Over the past 5 years revenue at Woorison F&G Co. Ltd grew +3.9 % a year. The price currently implies free-cash-flow growth of +0.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Woorison F&G Co. Ltd (073560) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Woorison F&G Co. Ltd (+0.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Woorison F&G Co. Ltd (073560)?
The free-cash-flow yield on the price is 23.97 %: that much free cash flow Woorison F&G Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Woorison F&G Co. Ltd (073560)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Woorison F&G Co. Ltd it is 4,323 KRW per share (as of Nov 9, 2026), against a price of 1,441 KRW. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Woorison F&G Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 073560 trades below its calculated fair value: price 1,441 KRW, fair value 4,323 KRW, a gap of about +200% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 073560?
No. The price is what the market pays today (1,441 KRW); the fair value is what the company's own numbers justify (4,323 KRW). For Woorison F&G Co. Ltd the two are 2,882 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Woorison F&G Co. Ltd worth?
The market values Woorison F&G Co. Ltd at about 99.8B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 1,441 KRW; our models calculate a fair value of 4,323 KRW per share.
What do the bullish and bearish scenarios say about 073560?
Our models span a range for Woorison F&G Co. Ltd: cautious scenario 3,494 KRW, base 4,323 KRW, optimistic 5,549 KRW per share (as of Nov 9, 2026, price 1,441 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 073560?
Woorison F&G Co. Ltd trades at a price-to-earnings ratio of 3.7 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 4,323 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 5.9. Other multiples: P/B 0.3, P/S 0.3.
How solid is the balance sheet of Woorison F&G Co. Ltd (073560)?
Balance-sheet figures for Woorison F&G Co. Ltd (as of Nov 9, 2026): return on equity 7.8%, debt of 0.07 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 073560 from its 52-week high?
Woorison F&G Co. Ltd trades at 1,441 KRW, about 27% below its 52-week high of 1,961 KRW and 12% above the low of 1,291 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 4,323 KRW is for.
Which stocks are comparable to Woorison F&G Co. Ltd?
From the same area (Consumer Defensive) we also value Muyuan Foods Group, Archer-Daniels-Midland Company, Tyson Foods, Inc, Bunge Global SA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Woorison F&G Co. Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 1,441 KRW, calculated fair value 4,323 KRW (+200%), Quality Score 58/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 073560 calculated?
We run Woorison F&G Co. Ltd through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 4,323 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Woorison F&G Co. Ltd currently trades 67% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Woorison F&G Co. Ltd (073560)?
The closing price on Nov 6, 2026 was 1,441 KRW. Our model-based fair value is 4,323 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Woorison F&G Co. Ltd right now?
The price is below even our cautious bear case (3,494 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Woorison F&G Co. Ltd
How large is the market capitalisation of Woorison F&G Co. Ltd (073560)?
The market capitalisation of Woorison F&G Co. Ltd is 99.8B KRW (≈ $73.8M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Woorison F&G Co. Ltd (073560)?
The price-to-sales ratio of Woorison F&G Co. Ltd is 0.34 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Woorison F&G Co. Ltd (073560)?
Earnings per share at Woorison F&G Co. Ltd are 393.91 KRW (price ÷ EPS = P/E 3.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Woorison F&G Co. Ltd (073560)?
The dividend yield of Woorison F&G Co. Ltd is 10.4% (payout 38.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Woorison F&G Co. Ltd (073560)?
The net margin of Woorison F&G Co. Ltd is 9.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Woorison F&G Co. Ltd (073560)?
The return on equity (ROE) of Woorison F&G Co. Ltd is 7.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Woorison F&G Co. Ltd (073560)?
On an EBIT basis the return on assets of Woorison F&G Co. Ltd is 5.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Woorison F&G Co. Ltd (073560)?
The operating margin of Woorison F&G Co. Ltd is 22.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Woorison F&G Co. Ltd (073560)?
Revenue at Woorison F&G Co. Ltd is growing +8.8% versus a year earlier (3y avg +0.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Woorison F&G Co. Ltd (073560)?
Earnings per share at Woorison F&G Co. Ltd are growing +13.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Woorison F&G Co. Ltd (073560) carry?
The net debt of Woorison F&G Co. Ltd is 73.4B KRW (fiscal year 2025, ≈ 3.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Woorison F&G Co. Ltd in the live analysis
One click puts Woorison F&G Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026