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₩20,976.30Fair value₩62,185.30Bull₩256,144.67
FairClose
52-week traded range
52W low ₩21,750.0052W high ₩24,850.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CJ Freshway Corporation closed at ₩22,850.00, 63.3% below the consensus fair value of ₩62,185.30 drawn from 10 valuation models.
Financial DNA score 63/100 — Good. P/E of 5.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩129,878.15
+468.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩58,258.75
+155.0%
√(22.5 × EPS × BVPS)
EPS=3961, BVPS=38083.33
Graham Formula
₩256,144.67
+1,021.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩79,220.00
+246.7%
EPS × 20x (sector P/E)
EPS=3961, Sector P/E=20x
Peter Lynch (PEG)
₩118,830.00
+420.0%
EPS × Growth% (PEG = 1 is fair)
EPS=3961, g=30%
EV/EBITDA
₩140,055.50
+512.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=101.65B
Dividend Discount (DDM)
₩20,976.30
-8.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=388.45, r=10%, g=8%
Book Value (P/B)
₩47,699.38
+108.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38083.33, ROE=11%, g=6%, r=10%
Reverse DCF
₩22,850.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 31.7%
Margin of Safety
₩98,156.54
+329.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=130875.39, 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.