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₩4,232.66Fair value₩13,019.18Bull₩62,979.52
FairClose
52-week traded range
52W low ₩5,000.0052W high ₩5,720.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JEIL TECHNOS CO.,LTD closed at ₩5,260.00, 59.6% below the consensus fair value of ₩13,019.18 drawn from 10 valuation models.
Financial DNA score 76/100 — Strong. P/E of 4.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩23,078.63
+338.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩21,014.12
+299.5%
√(22.5 × EPS × BVPS)
EPS=1194, BVPS=16437.5
Graham Formula
₩62,979.52
+1,097.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=15.5%, FD=3.3%
P/E Fair Value
₩23,880.00
+354.0%
EPS × 20x (sector P/E)
EPS=1194, Sector P/E=20x
Peter Lynch (PEG)
₩18,542.82
+252.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1194, g=15.5%
EV/EBITDA
₩14,061.71
+167.3%
(EBITDA × 17.8x − Net Debt) ÷ Shares
EBITDA=7.14B
Dividend Discount (DDM)
₩5,680.80
+8.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=105.2, r=10%, g=8%
Book Value (P/B)
₩4,232.66
-19.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16437.5, ROE=7%, g=6%, r=10%
Reverse DCF
₩5,260.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 15.5%
Margin of Safety
₩24,553.55
+366.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=32738.07, 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.