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₩229.76Fair value₩2,376.13Bull₩4,381.06
FairClose
52-week traded range
52W low ₩2,430.0052W high ₩2,930.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
JNK Global Co., Ltd. closed at ₩2,505.00, 5.4% above the consensus fair value of ₩2,376.13 drawn from 10 valuation models.
Financial DNA score 33/100 — Weak. P/E of 19.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,361.56
-5.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩4,381.06
+74.9%
√(22.5 × EPS × BVPS)
EPS=126, BVPS=6770.27
Graham Formula
₩1,428.00
-43.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,520.00
+0.6%
EPS × 20x (sector P/E)
EPS=126, Sector P/E=20x
Peter Lynch (PEG)
₩1,930.32
-22.9%
EPS × Growth% (PEG = 1 is fair)
EPS=126, g=15.3%
EV/EBITDA
₩229.76
-90.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.91B
Dividend Discount (DDM)
₩415.20
-83.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.57, r=10%, g=2%
Book Value (P/B)
₩1,245.73
-50.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6770.27, ROE=1.8%, g=3%, r=10%
Reverse DCF
₩2,505.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.1% | Historical: -15.3%
Margin of Safety
₩2,004.49
-20.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2672.66, 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.