Using the industry peer median P/E Multiples multiple (trailing + forward), Woori Financial Group Inc. (WF) has a fair value of $126.82 based on 6 comparable companies in the Banks - Regional industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Woori Financial Group Inc.WF | 16,683 | 7.0x | — |
| Fifth Third Bancorp | 34,379 | 13.7x | 15.4x |
| Citizens Financial Group, Inc. | 26,286 | 16.1x | 20.5x |
| Regions Financial Corporation | 22,896 | 11.7x | 13.3x |
| Banco de Chile | 17,915 | 15.0x | — |
| Banco Santander-Chile | 14,035 | 13.3x | — |
| First Horizon Corporation | 11,410 | 12.8x | 15.9x |
| Industry Median | 13.5x | 15.6x | |
| (*) Profit after tax | 2,368 | ||
| Equity Value | 32,052 | ||
| (/) Outstanding shares | 253 | ||
| Fair Price | $127 | ||
Using the PEG framework with historical EPS growth of 9.5% plus 4.2% dividend yield, the company has a fair value of $89.08 based on TTM EPS (FY2025) of $9.37. The current PEG ratio is 0.74.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
PEG tends to undervalue slow growers — consider dividend yield and asset value instead.
| EPS Growth RateHistorical | 5.3% |
| Dividend Yield | +4.2% |
| Adjusted Growth (clamped 8–25%) | 9.5% |
| Fair P/E | 9.5x |
| TTM EPS (FY2025) | $9.37 |
| Fair Value | $89.08 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $1.9B | $7.62 | — |
| FY2022 | $2.3B | $9.18 | +20.4% |
| FY2023 | $1.8B | $7.07 | -22.9% |
| FY2024 | $2.3B | $8.65 | +22.3% |
| FY2025 | $2.4B | $9.37 | +8.4% |
4Y Historical EPS CAGR: 5.3%
Using the Two-Stage Dividend Discount Model with a Cost of Equity of 12.6% and projected dividend growth of 15.0%, the fair value is $44.59 per share. The DDM range is $34.06 – $56.45 based on sensitivity analysis across Cost of Equity and growth rate assumptions.
| Year | DPS | Payout Ratio | YoY Growth |
|---|---|---|---|
| 2025 | $2.68 | 28.6% | +3.2% |
| 2024 | $2.59 | 28.5% | -10.9% |
| 2023 | $2.91 | 39.0% | +47.8% |
| 2022 | $1.97 | 20.6% | +77.0% |
| 2021 | $1.11 | 14.5% | — |
| Year | Projected DPS | Growth | Discount Factor | Present Value |
|---|---|---|---|---|
| 2026 | $3.08 | 15.0% | 0.8883 | $2.74 |
| 2027 | $3.54 | 15.0% | 0.7891 | $2.80 |
| 2028 | $4.07 | 15.0% | 0.7009 | $2.86 |
| 2029 | $4.68 | 15.0% | 0.6226 | $2.92 |
| 2030 | $5.39 | 15.0% | 0.5531 | $2.98 |
| Terminal Value | $5.52 DPS | 2.5% | $30.31 |
Fair value under different Cost of Equity (rows) and DPS Growth Rate (columns) assumptions.
| Ke \ Growth | 13.0% | 14.0% | 15.0% | 15.0% | 15.0% |
|---|---|---|---|---|---|
| 10.6% | $52 | $54 | $56 | $56 | $56 |
| 11.6% | $46 | $48 | $50 | $50 | $50 |
| 12.6% | $41 | $43 | $45 | $45 | $45 |
| 13.6% | $37 | $39 | $40 | $40 | $40 |
| 14.6% | $34 | $35 | $37 | $37 | $37 |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.