AJ Networks Co.,Ltd.

095570 KRX Other Other
KOSPI
₩4,170.00
-0.24%
Delayed · cached 15 min

Fair value analysis

095570
AJ Networks Co.,Ltd.
OtherOther
₩4,170.00
Close used for this calculation
₩9,602.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability8/25
Returns15/25
Balance Sheet5/25
Efficiency25/25
Growth16/25
Good
Quality radar
53Prof.8/25Ret.15/25Eff.25/25B.Sht5/25Growth16/25

Consensus fair value

₩9,602.55
Below FV
▲ +130.3% against the close used
Model range ₩3,296.39 – ₩21,310.10
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₩3,296.39Fair value₩9,602.55Bull₩21,310.10
FairClose
52-week traded range
52W low ₩3,925.0052W high ₩5,460.00

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

Valuation summary

Trading below the consensus fair value

AJ Networks Co.,Ltd. closed at ₩4,170.00, 56.6% below the consensus fair value of ₩9,602.55 drawn from 9 valuation models.

Financial DNA score 53/100 — Good. P/E of 6.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩21,310.10
+411.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩12,052.08
+189.0%
√(22.5 × EPS × BVPS)
EPS=634.73, BVPS=10170.73
Graham Formula
₩7,193.61
+72.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩12,694.60
+204.4%
EPS × 20x (sector P/E)
EPS=634.73, Sector P/E=20x
Peter Lynch (PEG)
₩4,062.27
-2.6%
EPS × Growth% (PEG = 1 is fair)
EPS=634.73, g=6.4%
Dividend Discount (DDM)
₩3,296.39
-20.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=258.54, r=10%, g=2%
Book Value (P/B)
₩4,664.01
+11.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10170.73, ROE=6.2%, g=3%, r=10%
Reverse DCF
₩4,170.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.3% | Historical: -6.4%
Margin of Safety
₩9,984.45
+139.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13312.6, 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.