Jiransecurity Co., Ltd.
KOSDAQ
₩3,055.00
+1.83%
Delayed · cached 15 min
Fair value analysis
208350
Jiransecurity Co., Ltd.
₩3,055.00
Close used for this calculation
₩4,713.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Quality radar
Consensus fair value
₩4,713.70
Below FV▲ +54.3% against the close used
Model range ₩500.07 – ₩6,780.53
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₩500.07Fair value₩4,713.70Bull₩6,780.53
FairClose
52-week traded range
52W low ₩2,615.0052W high ₩3,570.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Jiransecurity Co., Ltd. closed at ₩3,055.00, 35.2% below the consensus fair value of ₩4,713.70 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 13.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,248.75
+39.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,697.61
+86.5%
√(22.5 × EPS × BVPS)
EPS=226.69, BVPS=6364.58
Graham Formula
₩2,569.15
-15.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩4,533.80
+48.4%
EPS × 20x (sector P/E)
EPS=226.69, Sector P/E=20x
Peter Lynch (PEG)
₩5,392.96
+76.5%
EPS × Growth% (PEG = 1 is fair)
EPS=226.69, g=23.8%
EV/EBITDA
₩6,780.53
+121.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.65B
Book Value (P/B)
₩500.07
-83.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6364.58, ROE=3.6%, g=3%, r=10%
Reverse DCF
₩3,055.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.8% | Historical: -23.8%
Margin of Safety
₩3,196.75
+4.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4262.33, 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.