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₩10,124.09Fair value₩27,091.16Bull₩48,075.52
FairClose
52-week traded range
52W low ₩11,830.0052W high ₩14,530.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JINSUNG T.E.C closed at ₩12,680.00, 53.2% below the consensus fair value of ₩27,091.16 drawn from 10 valuation models.
Financial DNA score 62/100 — Good. P/E of 7.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩28,550.99
+125.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.8%, r=10%, tg=3%, n=10yr
Graham Number
₩23,275.27
+83.6%
√(22.5 × EPS × BVPS)
EPS=1633, BVPS=14744.19
Graham Formula
₩48,075.52
+279.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=6.8%, FD=3.3%
P/E Fair Value
₩32,660.00
+157.6%
EPS × 20x (sector P/E)
EPS=1633, Sector P/E=20x
Peter Lynch (PEG)
₩11,088.07
-12.6%
EPS × Growth% (PEG = 1 is fair)
EPS=1633, g=6.8%
EV/EBITDA
₩27,682.65
+118.3%
(EBITDA × 13.4x − Net Debt) ÷ Shares
EBITDA=47.94B
Dividend Discount (DDM)
₩10,124.09
-20.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=304.32, r=10%, g=6.8%
Book Value (P/B)
₩18,319.65
+44.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14744.19, ROE=11%, g=6%, r=10%
Reverse DCF
₩12,680.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.9% | Historical: 6.8%
Margin of Safety
₩24,855.33
+96.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=33140.45, 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.