WI Co. Ltd. (073570) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of WI Co. Ltd. KRW 2,921, price KRW 3,020, upside -3.3%, quality 47 out of 100. Calculated from audited financials with 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, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
60‑month range 1,485 KRW – 166,750 KRW · fair‑value band 1,928 KRW – 3,651 KRW · the 3,020 KRW price screens above the 2,921 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow WI Co. in your weekly email
Every Wednesday you see whether WI 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.
Urban Lithium Inc engages in lithium business in South Korea. It is also involved in intellectual property business. The company was formerly known as WI Co., Ltd. Urban Lithium Inc was founded in 1995 and is headquartered in Seoul, South Korea.
Stock analysis
WI Co. Ltd. (073570) currently trades at 3,020 KRW, while our model-based Fair Value estimate is 2,921 KRW, so the stock looks roughly fairly valued today (gap 3.4%).
Show more
Valuation
How firm this estimate is: it rests on 1 models at a data quality of 95/100, which puts the evidence level at low.
Scenario range: 1,928 KRW (bear) to 3,651 KRW (bull), the price of 3,020 KRW sits inside 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 47/100 (below-average quality), in the Technology sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
WI Co. Ltd. reported revenue of 10.7B KRW in FY2025 versus 17.9B KRW in FY2021, a compound −12.2%/yr. Reported net income was −13.4B KRW in FY2025.
Key figures
Market cap 36.4B KRW (≈ $27.1M) · P/S ratio 1.18 · Net margin −126% · Return on equity −40.8% · Return on assets (EBIT) −8.8% · Operating margin −31.4% · Revenue (TTM) 30.8B KRW · Revenue growth (YoY) +88.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 51% below its 52-week high and 103% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −41% fair-value upside, at −3%, 073570 screens cheaper than that median.
Fair Value models
Bear 1,928 KRWFair Value 2,921 KRWBull 3,651 KRW
Price 3,020 KRW · Upside -3.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.0/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−29.7%
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.
−19.9%
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.
−15.9%
Start year 2020 (pandemic). Over 10 years: −3.5% a year
Revenue growth 19 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.
−10.3%
’12
’13
’15
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
1.6% (2020) → −40.6% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
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.Semiconductors · 334 stocks
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 WI Co. Ltd. (073570) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 2,921 KRW versus a price of 3,020 KRW, about −3% upside (fairly valued).
What is the fair value of 073570?
Our model-based fair value for WI Co. Ltd. is 2,921 KRW (as of Oct 3, 2026), built from audited fundamentals. The current price: 3,020 KRW.
What is the quality score of 073570?
WI Co. Ltd. has a Quality Score of 47/100. 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 WI Co. Ltd. (073570)?
Our model-based price target is the fair value of 2,921 KRW (as of Oct 3, 2026) from 1 valuation models. Cautious scenario 1,928 KRW, optimistic scenario 3,651 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the WI Co. Ltd. stock forecast for 2026?
Our models put fair value at 2,921 KRW, about −3% upside versus a price of 3,020 KRW (fairly valued). Cautious scenario 1,928 KRW, optimistic scenario 3,651 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of WI Co. Ltd. (073570)?
WI Co. Ltd. reported trailing-twelve-month revenue of about 30.8B KRW (latest available figure, as of Oct 3, 2026).
What is the intrinsic value of WI Co. Ltd. (073570)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For WI Co. Ltd. it is 2,921 KRW per share (as of Oct 3, 2026), against a price of 3,020 KRW. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is WI Co. Ltd. stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 073570 trades above its calculated fair value: price 3,020 KRW, fair value 2,921 KRW, a gap of about −3% (fairly valued). 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 073570?
No. The price is what the market pays today (3,020 KRW); the fair value is what the company's own numbers justify (2,921 KRW). For WI Co. Ltd. the two are 99.13 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is WI Co. Ltd. worth?
The market values WI Co. Ltd. at about 36.4B KRW (market capitalisation, as of Oct 3, 2026). Per share that is 3,020 KRW; our models calculate a fair value of 2,921 KRW per share.
What do the bullish and bearish scenarios say about 073570?
Our models span a range for WI Co. Ltd.: cautious scenario 1,928 KRW, base 2,921 KRW, optimistic 3,651 KRW per share (as of Oct 3, 2026, price 3,020 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of WI Co. Ltd. (073570)?
Balance-sheet figures for WI Co. Ltd. (as of Oct 3, 2026): return on equity −40.8%. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 073570 from its 52-week high?
WI Co. Ltd. trades at 3,020 KRW, about 51% below its 52-week high of 6,185 KRW and 103% above the low of 1,485 KRW (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 2,921 KRW is for.
Which stocks are comparable to WI Co. Ltd.?
From the same area (Technology) we also value NVIDIA Corporation, Taiwan Semiconductor Manufacturing Company, Broadcom Inc, Micron Technology, Inc, 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 WI Co. Ltd. stock attractive at the current price?
The data as of Oct 3, 2026: price 3,020 KRW, calculated fair value 2,921 KRW (−3%), Quality Score 47/100, from 1 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 073570 calculated?
We run WI Co. Ltd. through 1 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 2,921 KRW, 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 14.9 % above its aggregate fair value. WI Co. Ltd. itself currently trades above fair value. 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 WI Co. Ltd. (073570)?
The closing price on Oct 2, 2026 was 3,020 KRW. Our model-based fair value is 2,921 KRW, about −3% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with WI Co. Ltd. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (1,928 KRW to 3,651 KRW) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of WI Co. Ltd.
How large is the market capitalisation of WI Co. Ltd. (073570)?
The market capitalisation of WI Co. Ltd. is 36.4B KRW (≈ $27.1M). 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 WI Co. Ltd. (073570)?
The price-to-sales ratio of WI Co. Ltd. is 1.18 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of WI Co. Ltd. (073570)?
The net margin of WI Co. Ltd. is −126% (fiscal year 2025). 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 WI Co. Ltd. (073570)?
The return on equity (ROE) of WI Co. Ltd. is −40.8% (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 WI Co. Ltd. (073570)?
On an EBIT basis the return on assets of WI Co. Ltd. is −8.8% (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 WI Co. Ltd. (073570)?
The operating margin of WI Co. Ltd. is −31.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at WI Co. Ltd. (073570)?
Revenue at WI Co. Ltd. is growing +88.8% versus a year earlier (3y avg −19.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does WI Co. Ltd. (073570) generate?
The free cash flow of WI Co. Ltd. is −6.0B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does WI Co. Ltd. (073570) carry?
The net debt of WI Co. Ltd. is 16.8B KRW (fiscal year 2023). 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 WI Co. Ltd. in the live analysis
One click puts WI Co. Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
