Jeju Semiconductor Corp.

080220 KRX Technology Technology
KOSDAQ
₩75,200.00
-4.57%
Delayed · cached 15 min

Fair value analysis

080220
Jeju Semiconductor Corp.
TechnologyTechnology
₩75,200.00
Close used for this calculation
₩26,909.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability21/25
Returns6/25
Balance Sheet21/25
Efficiency6/25
Growth12/25
Good
Quality radar
54Prof.21/25Ret.6/25Eff.6/25B.Sht21/25Growth12/25

Consensus fair value

₩26,909.76
Above FV
▼ -64.2% against the close used
Model range ₩13,341.72 – ₩75,854.00
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₩13,341.72Fair value₩26,909.76Bull₩75,854.00
FairClose
52-week traded range
52W low ₩50,100.0052W high ₩90,400.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Jeju Semiconductor Corp. closed at ₩75,200.00, 179.5% above the consensus fair value of ₩26,909.76 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 64.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩13,575.21
-81.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩13,341.72
-82.3%
√(22.5 × EPS × BVPS)
EPS=1173, BVPS=6744.39 · outside Graham range (P/E 64.1, P/B 11.2) — asset-light, treat as a rough floor
Graham Formula
₩75,854.00
+0.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩23,460.00
-68.8%
EPS × 20x (sector P/E)
EPS=1173, Sector P/E=20x
Peter Lynch (PEG)
₩24,163.80
-67.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1173, g=20.6%
EV/EBITDA
₩17,631.98
-76.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=35.87B
Book Value (P/B)
₩19,221.52
-74.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6744.39, ROE=17.4%, g=6%, r=10%
Reverse DCF
₩75,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.9% | Historical: 20.6%
Margin of Safety
₩23,668.30
-68.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=31557.73, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.