OSANGJAIEL Co., Ltd
KOSDAQ
₩2,390.00
-0.83%
Delayed · cached 15 min
Fair value analysis
053980
OSANGJAIEL Co., Ltd
₩2,390.00
Close used for this calculation
₩6,181.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Quality radar
Consensus fair value
₩6,181.69
Below FV▲ +158.6% against the close used
Model range ₩4,993.39 – ₩35,437.33
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₩4,993.39Fair value₩6,181.69Bull₩35,437.33
FairClose
52-week traded range
52W low ₩2,325.0052W high ₩2,630.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
OSANGJAIEL Co., Ltd closed at ₩2,390.00, 61.3% below the consensus fair value of ₩6,181.69 drawn from 10 valuation models.
Financial DNA score 78/100 — 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
₩11,260.04
+371.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,376.37
+250.5%
√(22.5 × EPS × BVPS)
EPS=548, BVPS=5690.48
Graham Formula
₩35,437.33
+1,382.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩10,960.00
+358.6%
EPS × 20x (sector P/E)
EPS=548, Sector P/E=20x
Peter Lynch (PEG)
₩12,450.56
+420.9%
EPS × Growth% (PEG = 1 is fair)
EPS=548, g=22.7%
EV/EBITDA
₩10,465.19
+337.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=11B
Dividend Discount (DDM)
₩5,175.31
+116.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=95.84, r=10%, g=8%
Book Value (P/B)
₩4,993.39
+108.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5690.48, ROE=9.5%, g=6%, r=10%
Reverse DCF
₩2,390.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 22.7%
Margin of Safety
₩12,381.33
+418.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16508.44, 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.