CJ Corp.

001040 KRX Financials Financials
KOSPI
₩128,300.00
+0.47%
Delayed · cached 15 min

Fair value analysis

001040
CJ Corp.
FinancialsFinancials
₩128,300.00
Close used for this calculation
₩90,873.00Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
29/100
Profitability10/25
Returns2/25
Balance Sheet8/25
Efficiency9/25
Growth9/25
Weak
Quality radar
29Prof.10/25Ret.2/25Eff.9/25B.Sht8/25Growth9/25

Consensus fair value

₩90,873.00
Above FV
▼ -29.2% against the close used
Model range ₩26,173.20 – ₩151,071.94
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₩26,173.20Fair value₩90,873.00Bull₩151,071.94
FairClose
52-week traded range
52W low ₩121,300.0052W high ₩232,000.00

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

Valuation summary

Trading above the consensus fair value

CJ Corp. closed at ₩128,300.00, 41.2% above the consensus fair value of ₩90,873.00 drawn from 9 valuation models.

Financial DNA score 29/100 — Weak. P/E of 24.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩99,279.96
-22.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩151,071.94
+17.7%
√(22.5 × EPS × BVPS)
EPS=5297.04, BVPS=191492.54
Graham Formula
₩60,033.12
-53.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩105,940.80
-17.4%
EPS × 20x (sector P/E)
EPS=5297.04, Sector P/E=20x
Peter Lynch (PEG)
₩67,643.20
-47.3%
EPS × Growth% (PEG = 1 is fair)
EPS=5297.04, g=12.8%
Dividend Discount (DDM)
₩26,173.20
-79.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2052.8, r=10%, g=2%
Book Value (P/B)
₩52,660.45
-59.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=191492.54, ROE=2.8%, g=3%, r=10%
Reverse DCF
₩128,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.7% | Historical: -12.8%
Margin of Safety
₩78,061.09
-39.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=104081.46, 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.