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₩1,156.98Fair value₩1,748.31Bull₩5,690.67
FairClose
52-week traded range
52W low ₩850.0052W high ₩1,179.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AJIN ELECTRONIC COMPONENTS CO.,LTD closed at ₩960.00, 45.1% below the consensus fair value of ₩1,748.31 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 10.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,746.71
+81.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩1,156.98
+20.5%
√(22.5 × EPS × BVPS)
EPS=88, BVPS=676.06
Graham Formula
₩5,690.67
+492.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩1,760.00
+83.3%
EPS × 20x (sector P/E)
EPS=88, Sector P/E=20x
Peter Lynch (PEG)
₩2,640.00
+175.0%
EPS × Growth% (PEG = 1 is fair)
EPS=88, g=30%
EV/EBITDA
₩3,913.40
+307.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.98B
Book Value (P/B)
₩1,220.28
+27.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=676.06, ROE=13.2%, g=6%, r=10%
Reverse DCF
₩960.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.1% | Historical: 373.3%
Margin of Safety
₩1,941.44
+102.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2588.59, 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.