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₩2,723.86Fair value₩5,061.11Bull₩18,494.67
FairClose
52-week traded range
52W low ₩3,055.0052W high ₩3,825.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TJ MEDIA CO.,LTD closed at ₩3,825.00, 24.4% below the consensus fair value of ₩5,061.11 drawn from 10 valuation models.
Financial DNA score 57/100 — Good. P/E of 13.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,566.55
-6.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩6,201.55
+62.1%
√(22.5 × EPS × BVPS)
EPS=286, BVPS=5976.56
Graham Formula
₩18,494.67
+383.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩5,720.00
+49.5%
EPS × 20x (sector P/E)
EPS=286, Sector P/E=20x
Peter Lynch (PEG)
₩8,042.32
+110.3%
EPS × Growth% (PEG = 1 is fair)
EPS=286, g=28.1%
EV/EBITDA
₩2,723.86
-28.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.29B
Dividend Discount (DDM)
₩11,360.25
+197.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=210.38, r=10%, g=8%
Book Value (P/B)
₩2,844.84
-25.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5976.56, ROE=4.8%, g=6%, r=10%
Reverse DCF
₩3,825.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: 28.1%
Margin of Safety
₩6,371.77
+66.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8495.69, 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.