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₩1,784.37Fair value₩3,145.58Bull₩12,028.00
FairClose
52-week traded range
52W low ₩2,085.0052W high ₩2,765.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
JUNGDAWN Co., Ltd. closed at ₩2,270.00, 27.8% below the consensus fair value of ₩3,145.58 drawn from 10 valuation models.
Financial DNA score 62/100 — Good. P/E of 12.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,704.39
+19.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩4,082.47
+79.8%
√(22.5 × EPS × BVPS)
EPS=186, BVPS=3982.46
Graham Formula
₩12,028.00
+429.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩3,720.00
+63.9%
EPS × 20x (sector P/E)
EPS=186, Sector P/E=20x
Peter Lynch (PEG)
₩5,580.00
+145.8%
EPS × Growth% (PEG = 1 is fair)
EPS=186, g=30%
EV/EBITDA
₩1,784.37
-21.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.75B
Dividend Discount (DDM)
₩9,316.08
+310.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=172.52, r=10%, g=8%
Book Value (P/B)
₩1,851.84
-18.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3982.46, ROE=4.7%, g=6%, r=10%
Reverse DCF
₩2,270.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.4% | Historical: 37.4%
Margin of Safety
₩4,225.29
+86.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5633.72, 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.