JW SHINYAK CORPORATION
KOSDAQ
₩3,515.00
-2.90%
Delayed · cached 15 min
Fair value analysis
067290
JW SHINYAK CORPORATION
₩3,515.00
Close used for this calculation
₩4,011.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Quality radar
Consensus fair value
₩4,011.56
Near FV▲ +14.1% against the close used
Model range ₩1,654.14 – ₩19,024.29
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₩1,654.14Fair value₩4,011.56Bull₩19,024.29
FairClose
52-week traded range
52W low ₩1,567.0052W high ₩3,890.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JW SHINYAK CORPORATION closed at ₩3,515.00, 12.4% below the consensus fair value of ₩4,011.56 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 12.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,654.14
-52.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩2,251.45
-35.9%
√(22.5 × EPS × BVPS)
EPS=294.19, BVPS=765.8 · outside Graham range (P/E 12, P/B 4.6) — asset-light, treat as a rough floor
Graham Formula
₩19,024.29
+441.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩5,883.80
+67.4%
EPS × 20x (sector P/E)
EPS=294.19, Sector P/E=20x
Peter Lynch (PEG)
₩8,825.70
+151.1%
EPS × Growth% (PEG = 1 is fair)
EPS=294.19, g=30%
EV/EBITDA
₩2,504.67
-28.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.46B
Book Value (P/B)
₩6,210.60
+76.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=765.8, ROE=38.4%, g=6%, r=10%
Reverse DCF
₩3,515.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.2% | Historical: 48.8%
Margin of Safety
₩5,402.57
+53.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7203.42, 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.