JINDO.CO.,LTD

088790 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩2,275.00
+2.02%
Delayed · cached 15 min

Fair value analysis

088790
JINDO.CO.,LTD
Consumer DiscretionaryConsumer Discretionary
₩2,275.00
Close used for this calculation
₩5,625.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability6/25
Returns13/25
Balance Sheet20/25
Efficiency23/25
Growth11/25
Good
Quality radar
62Prof.6/25Ret.13/25Eff.23/25B.Sht20/25Growth11/25

Consensus fair value

₩5,625.12
Below FV
▲ +147.3% against the close used
Model range ₩742.56 – ₩8,343.56
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₩742.56Fair value₩5,625.12Bull₩8,343.56
FairClose
52-week traded range
52W low ₩1,869.0052W high ₩2,975.00

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

Valuation summary

Trading below the consensus fair value

JINDO.CO.,LTD closed at ₩2,275.00, 59.6% below the consensus fair value of ₩5,625.12 drawn from 8 valuation models.

Financial DNA score 62/100 — Good. P/E of 6.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩6,882.26
+202.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩8,343.56
+266.7%
√(22.5 × EPS × BVPS)
EPS=367.2, BVPS=8425.93
P/E Fair Value
₩7,344.00
+222.8%
EPS × 20x (sector P/E)
EPS=367.2, Sector P/E=20x
EV/EBITDA
₩3,646.78
+60.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.09B
Dividend Discount (DDM)
₩742.56
-67.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58.24, r=10%, g=2%
Book Value (P/B)
₩1,673.15
-26.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8425.93, ROE=4.4%, g=3%, r=10%
Reverse DCF
₩2,275.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.2% | Historical: 0%
Margin of Safety
₩5,642.46
+148.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7523.27, 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.