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₩534.00Fair value₩7,237.05Bull₩10,680.00
FairClose
52-week traded range
52W low ₩3,715.0052W high ₩7,940.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CHIN YANG INDUSTRY CO.,LTD. closed at ₩3,935.00, 45.6% below the consensus fair value of ₩7,237.05 drawn from 10 valuation models.
Financial DNA score 66/100 — Strong. P/E of 7.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,685.90
+69.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₩7,887.28
+100.4%
√(22.5 × EPS × BVPS)
EPS=534, BVPS=5177.63
Graham Formula
₩7,476.00
+90.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1%, FD=3.3%
P/E Fair Value
₩10,680.00
+171.4%
EPS × 20x (sector P/E)
EPS=534, Sector P/E=20x
Peter Lynch (PEG)
₩534.00
-86.4%
EPS × Growth% (PEG = 1 is fair)
EPS=534, g=1%
EV/EBITDA
₩5,954.71
+51.3%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=8.44B
Dividend Discount (DDM)
₩2,608.91
-33.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=204.62, r=10%, g=2%
Book Value (P/B)
₩5,436.51
+38.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5177.63, ROE=10.4%, g=3%, r=10%
Reverse DCF
₩3,935.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.7% | Historical: 1%
Margin of Safety
₩6,136.72
+56.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8182.3, 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.