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₩8,531.82Fair value₩14,711.50Bull₩54,384.67
FairClose
52-week traded range
52W low ₩3,165.0052W high ₩4,470.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JW HOLDINGS CORPORATION closed at ₩4,270.00, 71.0% below the consensus fair value of ₩14,711.50 drawn from 9 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 5.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩19,409.75
+354.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,531.82
+99.8%
√(22.5 × EPS × BVPS)
EPS=841, BVPS=3846.85
Graham Formula
₩54,384.67
+1,173.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩16,820.00
+293.9%
EPS × 20x (sector P/E)
EPS=841, Sector P/E=20x
Peter Lynch (PEG)
₩25,230.00
+490.9%
EPS × Growth% (PEG = 1 is fair)
EPS=841, g=30%
Dividend Discount (DDM)
₩12,912.48
+202.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=239.12, r=10%, g=8%
Book Value (P/B)
₩15,310.45
+258.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3846.85, ROE=21.9%, g=6%, r=10%
Reverse DCF
₩4,270.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 125.9%
Margin of Safety
₩18,589.92
+335.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24786.56, 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.