CJ Logistics Corporation

000120 KRX Industrials Industrials
KOSPI
₩72,200.00
+0.70%
Delayed · cached 15 min

Fair value analysis

000120
CJ Logistics Corporation
Industrials›Industrials
₩72,200.00
Close used for this calculation
₩244,235.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability17/25
Returns15/25
Balance Sheet7/25
Efficiency22/25
Growth20/25
Good
Quality radar
61Prof.17/25Ret.15/25Eff.22/25B.Sht7/25Growth20/25

Consensus fair value

₩244,235.92
Below FV
▲ +238.3% against the close used
Model range ₩120,470.86 – ₩733,772.67
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₩120,470.86Fair value₩244,235.92Bull₩733,772.67
FairClose
52-week traded range
52W low ₩70,700.0052W high ₩145,700.00

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

Valuation summary

Trading below the consensus fair value

CJ Logistics Corporation closed at ₩72,200.00, 70.4% below the consensus fair value of ₩244,235.92 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 6.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩285,865.48
+295.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩229,491.37
+217.9%
√(22.5 × EPS × BVPS)
EPS=11347, BVPS=206285.71
Graham Formula
₩733,772.67
+916.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩226,940.00
+214.3%
EPS × 20x (sector P/E)
EPS=11347, Sector P/E=20x
Peter Lynch (PEG)
₩340,410.00
+371.5%
EPS × Growth% (PEG = 1 is fair)
EPS=11347, g=30%
EV/EBITDA
₩307,123.21
+325.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=508.08B
Book Value (P/B)
₩120,470.86
+66.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=206285.71, ROE=5.8%, g=6%, r=10%
Reverse DCF
₩72,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.8% | Historical: 31.1%
Margin of Safety
₩276,763.04
+283.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=369017.38, 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.