Woori Financial Group stock: fair value
WFThe fair value of Woori Financial Group under our model is $127.42, the price is 45% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Significantly undervaluedIn our model the price counts as cheap below $98.02 and expensive above $182.03 (uncertainty medium, based on the price swings of the past year).
The two parts of the fair value come to $144.35 (excess return model) and $110.49 (industry comparison), and the gap between them shows how uncertain the estimate is. The price is below both.
Calculated with a cost of equity of 8.3%. At 9.3% the fair value would be $115.39, at 7.3% it would be $145.47.
Where the number comes from
Half from the excess return model, half from earnings times the industry P/E (11.9).
Excess return model for banks and insurers: book value plus the value of returns above the cost of equity of 8.3% (floor: government bond yield 3.3% plus 5 percentage points, since beta 0.86 times the risk premium would give less).
Calculate with your own assumptionsThe calculation step by step
With these figures the excess return model arrives at $144.35 per share: book value plus the value of what the company earns above its cost of equity over time. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Step | Value |
|---|---|
| Book value per share | $115.29 |
| Stable earnings per share (book value × median return on equity of the last five fiscal years) | $11.07 |
| Return on equity in the model (median of the last five fiscal years) | 9.6% |
| Cost of equity | 8.3% |
| Excess return per share: (return − cost) × book value | $1.45 |
| Terminal value of excess returns: excess return / (8.3% − 3.3%) | $29.06 |
| Value per share (book value plus terminal value) | $144.35 |
| Earnings per share, last twelve months | $9.25 |
| × 11.9 (industry P/E) | $110.49 |
| Fair value (average of both parts) | $127.42 |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = ₩1,334.10)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 31 Mar 2024)
- Valuation signal Undervalued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.