Onejoon Co., Ltd.
KOSDAQ
₩5,180.00
+1.57%
Delayed · cached 15 min
Fair value analysis
382840
Onejoon Co., Ltd.
₩5,180.00
Close used for this calculation
₩3,378.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
26/100
Quality radar
Consensus fair value
₩3,378.06
Above FV▼ -34.8% against the close used
Model range ₩2,549.34 – ₩40,165.21
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₩2,549.34Fair value₩3,378.06Bull₩40,165.21
FairClose
52-week traded range
52W low ₩3,700.0052W high ₩10,840.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Onejoon Co., Ltd. closed at ₩5,180.00, 53.3% above the consensus fair value of ₩3,378.06 drawn from 3 valuation models.
Financial DNA score 26/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩40,165.21
+675.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩3,378.06
-34.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.98B
Dividend Discount (DDM)
₩2,549.34
-50.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=199.95, r=10%, g=2%
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.