JVMCO.,LTD
KOSDAQ
₩23,400.00
+0.86%
Delayed · cached 15 min
Fair value analysis
054950
JVMCO.,LTD
₩23,400.00
Close used for this calculation
₩47,770.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
81/100
Quality radar
Consensus fair value
₩47,770.06
Below FV▲ +104.1% against the close used
Model range ₩31,132.17 – ₩159,144.67
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₩31,132.17Fair value₩47,770.06Bull₩159,144.67
FairClose
52-week traded range
52W low ₩20,500.0052W high ₩24,950.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JVMCO.,LTD closed at ₩23,400.00, 51.0% below the consensus fair value of ₩47,770.06 drawn from 10 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 9.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩49,094.43
+109.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩33,566.50
+43.4%
√(22.5 × EPS × BVPS)
EPS=2461, BVPS=20347.83
Graham Formula
₩159,144.67
+580.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩49,220.00
+110.3%
EPS × 20x (sector P/E)
EPS=2461, Sector P/E=20x
Peter Lynch (PEG)
₩73,830.00
+215.5%
EPS × Growth% (PEG = 1 is fair)
EPS=2461, g=30%
EV/EBITDA
₩49,286.91
+110.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=33.28B
Dividend Discount (DDM)
₩31,590.00
+35.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=585, r=10%, g=8%
Book Value (P/B)
₩31,132.17
+33.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20347.83, ROE=12.1%, g=6%, r=10%
Reverse DCF
₩23,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 30.3%
Margin of Safety
₩54,567.30
+133.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=72756.4, 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.