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.