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₩30,070.01Fair value₩34,009.82Bull₩174,082.67
FairClose
52-week traded range
52W low ₩9,520.0052W high ₩15,370.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JS Corporation closed at ₩12,920.00, 62.0% below the consensus fair value of ₩34,009.82 drawn from 10 valuation models.
Financial DNA score 67/100 — Strong. P/E of 4.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩72,947.69
+464.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩33,199.45
+157.0%
√(22.5 × EPS × BVPS)
EPS=2692, BVPS=18197.18
Graham Formula
₩174,082.67
+1,247.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩53,840.00
+316.7%
EPS × 20x (sector P/E)
EPS=2692, Sector P/E=20x
Peter Lynch (PEG)
₩80,760.00
+525.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2692, g=30%
EV/EBITDA
₩53,704.67
+315.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=140.51B
Dividend Discount (DDM)
₩30,070.01
+132.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=556.85, r=10%, g=8%
Book Value (P/B)
₩38,760.00
+200.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18197.18, ROE=14.5%, g=6%, r=10%
Reverse DCF
₩12,920.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 47.8%
Margin of Safety
₩62,638.09
+384.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=83517.45, 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.