AJU IB INVESTMENT CO., LTD.
KOSDAQ
₩3,250.00
-1.52%
Delayed · cached 15 min
Fair value analysis
027360
AJU IB INVESTMENT CO., LTD.
₩3,250.00
Close used for this calculation
₩1,336.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
16/100
Quality radar
Consensus fair value
₩1,336.82
Above FV▼ -58.9% against the close used
Model range ₩38.16 – ₩1,872.43
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₩38.16Fair value₩1,336.82Bull₩1,872.43
FairClose
52-week traded range
52W low ₩1,933.0052W high ₩18,720.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
AJU IB INVESTMENT CO., LTD. closed at ₩3,250.00, 143.1% above the consensus fair value of ₩1,336.82 drawn from 7 valuation models.
Financial DNA score 16/100 — Weak. P/E of 46.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,311.98
-59.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,872.43
-42.4%
√(22.5 × EPS × BVPS)
EPS=70, BVPS=2226.03 · outside Graham range (P/E 46.4, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
₩1,400.00
-56.9%
EPS × 20x (sector P/E)
EPS=70, Sector P/E=20x
Dividend Discount (DDM)
₩870.19
-73.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=68.25, r=10%, g=2%
Book Value (P/B)
₩38.16
-98.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2226.03, ROE=3.1%, g=3%, r=10%
Reverse DCF
₩3,250.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.5% | Historical: 0%
Margin of Safety
₩1,146.10
-64.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1528.14, 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.