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₩325.00Fair value₩5,306.81Bull₩6,983.98
FairClose
52-week traded range
52W low ₩2,830.0052W high ₩3,375.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CHINYANG HOLDINGS CORPORATION closed at ₩3,135.00, 40.9% below the consensus fair value of ₩5,306.81 drawn from 9 valuation models.
Financial DNA score 44/100 — Average. P/E of 9.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,091.32
+94.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,983.98
+122.8%
√(22.5 × EPS × BVPS)
EPS=325, BVPS=6670.21
Graham Formula
₩3,683.33
+17.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩6,500.00
+107.3%
EPS × 20x (sector P/E)
EPS=325, Sector P/E=20x
Peter Lynch (PEG)
₩325.00
-89.6%
EPS × Growth% (PEG = 1 is fair)
EPS=325, g=1%
Dividend Discount (DDM)
₩2,438.25
-22.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=191.23, r=10%, g=2%
Book Value (P/B)
₩1,753.31
-44.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6670.21, ROE=4.8%, g=3%, r=10%
Reverse DCF
₩3,135.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.8% | Historical: -1%
Margin of Safety
₩4,360.99
+39.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5814.66, 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.