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₩14,269.23Fair value₩28,367.39Bull₩65,627.88
FairClose
52-week traded range
52W low ₩28,850.0052W high ₩37,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
CJ ENM CO., Ltd. closed at ₩35,000.00, 23.4% above the consensus fair value of ₩28,367.39 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 24.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩26,651.89
-23.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩65,627.88
+87.5%
√(22.5 × EPS × BVPS)
EPS=1422, BVPS=134615.38
Graham Formula
₩16,116.00
-54.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩28,440.00
-18.7%
EPS × 20x (sector P/E)
EPS=1422, Sector P/E=20x
Peter Lynch (PEG)
₩26,491.86
-24.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1422, g=18.6%
Dividend Discount (DDM)
₩26,775.00
-23.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2100, r=10%, g=2%
Book Value (P/B)
₩14,269.23
-59.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=134615.38, ROE=1.1%, g=3%, r=10%
Reverse DCF
₩35,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.9% | Historical: -18.6%
Margin of Safety
₩25,656.71
-26.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=34208.94, 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.