Miju Co., Ltd.
KONEX
₩5,700.00
+0.00%
Delayed · cached 15 min
Fair value analysis
351020
Miju Co., Ltd.
₩7,970.00
Close used for this calculation
₩5,595.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
23/100
Quality radar
Consensus fair value
₩5,595.80
Above FV▼ -29.8% against the close used
Model range ₩2,890.22 – ₩6,500.00
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₩2,890.22Fair value₩5,595.80Bull₩6,500.00
FairClose
52-week traded range
52W low ₩6,140.0052W high ₩10,190.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Miju Co., Ltd. closed at ₩7,970.00, 42.4% above the consensus fair value of ₩5,595.80 drawn from 7 valuation models.
Financial DNA score 23/100 — Weak. P/E of 24.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,091.32
-23.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,466.95
-31.4%
√(22.5 × EPS × BVPS)
EPS=325, BVPS=4087.18 · outside Graham range (P/E 24.5, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
₩6,500.00
-18.4%
EPS × 20x (sector P/E)
EPS=325, Sector P/E=20x
EV/EBITDA
₩5,103.35
-36.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.06B
Book Value (P/B)
₩2,890.22
-63.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4087.18, ROE=8%, g=3%, r=10%
Reverse DCF
₩7,970.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.9% | Historical: 0%
Margin of Safety
₩4,514.57
-43.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6019.42, 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.