JEIL PHARMACEUTICAL CO.,LTD

271980 KRX Pharmaceuticals Pharmaceuticals
KOSPI
₩10,100.00
-0.59%
Delayed · cached 15 min

Fair value analysis

271980
JEIL PHARMACEUTICAL CO.,LTD
PharmaceuticalsPharmaceuticals
₩10,100.00
Close used for this calculation
₩27,078.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability19/25
Returns11/25
Balance Sheet3/25
Efficiency22/25
Growth20/25
Good
Quality radar
55Prof.19/25Ret.11/25Eff.22/25B.Sht3/25Growth20/25

Consensus fair value

₩27,078.92
Below FV
▲ +168.1% against the close used
Model range ₩14,144.70 – ₩103,790.00
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₩14,144.70Fair value₩27,078.92Bull₩103,790.00
FairClose
52-week traded range
52W low ₩9,230.0052W high ₩17,390.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

JEIL PHARMACEUTICAL CO.,LTD closed at ₩10,100.00, 62.7% below the consensus fair value of ₩27,078.92 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 6.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩31,857.68
+215.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩22,826.56
+126.0%
√(22.5 × EPS × BVPS)
EPS=1605, BVPS=14428.57
Graham Formula
₩103,790.00
+927.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩32,100.00
+217.8%
EPS × 20x (sector P/E)
EPS=1605, Sector P/E=20x
Peter Lynch (PEG)
₩48,150.00
+376.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1605, g=30%
EV/EBITDA
₩14,144.70
+40.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=20.7B
Book Value (P/B)
₩18,324.29
+81.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14428.57, ROE=11.1%, g=6%, r=10%
Reverse DCF
₩10,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9% | Historical: 35.7%
Margin of Safety
₩35,732.67
+253.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=47643.56, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.