Chai Communication Co., LTD.
KOSDAQ
₩2,225.00
-0.22%
Delayed · cached 15 min
Fair value analysis
351870
Chai Communication Co., LTD.
₩2,225.00
Close used for this calculation
₩2,121.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
16/100
Quality radar
Consensus fair value
₩2,121.31
Near FV▼ -4.7% against the close used
Model range ₩1,086.01 – ₩3,587.93
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₩1,086.01Fair value₩2,121.31Bull₩3,587.93
FairClose
52-week traded range
52W low ₩1,575.0052W high ₩6,670.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Chai Communication Co., LTD. closed at ₩2,225.00, 4.9% above the consensus fair value of ₩2,121.31 drawn from 6 valuation models.
Financial DNA score 16/100 — Weak. P/E of 20.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,024.19
-9.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,587.93
+61.3%
√(22.5 × EPS × BVPS)
EPS=108, BVPS=5297.62
P/E Fair Value
₩2,160.00
-2.9%
EPS × 20x (sector P/E)
EPS=108, Sector P/E=20x
Book Value (P/B)
₩1,086.01
-51.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5297.62, ROE=2.1%, g=3%, r=10%
Reverse DCF
₩2,225.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.6% | Historical: 0%
Margin of Safety
₩1,943.03
-12.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2590.71, 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.