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₩1,056.72Fair value₩9,613.15Bull₩16,769.51
FairClose
52-week traded range
52W low ₩5,750.0052W high ₩5,870.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JLS CO.,LTD. closed at ₩5,810.00, 39.6% below the consensus fair value of ₩9,613.15 drawn from 10 valuation models.
Financial DNA score 54/100 — Good. P/E of 13.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩16,769.51
+188.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,470.58
+28.6%
√(22.5 × EPS × BVPS)
EPS=444, BVPS=5586.54
Graham Formula
₩5,032.00
-13.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩8,880.00
+52.8%
EPS × 20x (sector P/E)
EPS=444, Sector P/E=20x
Peter Lynch (PEG)
₩1,056.72
-81.8%
EPS × Growth% (PEG = 1 is fair)
EPS=444, g=2.4%
EV/EBITDA
₩6,531.24
+12.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.77B
Dividend Discount (DDM)
₩6,096.58
+4.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=478.16, r=10%, g=2%
Book Value (P/B)
₩3,958.46
-31.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5586.54, ROE=8%, g=3%, r=10%
Reverse DCF
₩5,810.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: -2.4%
Margin of Safety
₩7,153.52
+23.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9538.02, 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.