KnJ Co.,Ltd.
KOSDAQ
₩25,400.00
-2.50%
Delayed · cached 15 min
Fair value analysis
272110
KnJ Co.,Ltd.
₩25,400.00
Close used for this calculation
₩61,034.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Quality radar
Consensus fair value
₩61,034.80
Below FV▲ +140.3% against the close used
Model range ₩30,197.53 – ₩211,524.67
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₩30,197.53Fair value₩61,034.80Bull₩211,524.67
FairClose
52-week traded range
52W low ₩17,930.0052W high ₩43,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KnJ Co.,Ltd. closed at ₩25,400.00, 58.4% below the consensus fair value of ₩61,034.80 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 7.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩64,926.14
+155.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩30,197.53
+18.9%
√(22.5 × EPS × BVPS)
EPS=3271, BVPS=12390.24
Graham Formula
₩211,524.67
+732.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩65,420.00
+157.6%
EPS × 20x (sector P/E)
EPS=3271, Sector P/E=20x
Peter Lynch (PEG)
₩98,130.00
+286.3%
EPS × Growth% (PEG = 1 is fair)
EPS=3271, g=30%
EV/EBITDA
₩41,775.64
+64.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=22.24B
Book Value (P/B)
₩63,283.17
+149.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12390.24, ROE=26.4%, g=6%, r=10%
Reverse DCF
₩25,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.9% | Historical: 33.9%
Margin of Safety
₩69,762.81
+174.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=93017.09, 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.