JI-TECH Co., Ltd.

417500 KRX Chemicals Chemicals
KOSDAQ
₩3,845.00
-0.90%
Delayed · cached 15 min

Fair value analysis

417500
JI-TECH Co., Ltd.
Chemicals›Chemicals
₩3,845.00
Close used for this calculation
₩3,340.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability8/25
Returns7/25
Balance Sheet6/25
Efficiency18/25
Growth5/25
Average
Quality radar
39Prof.8/25Ret.7/25Eff.18/25B.Sht6/25Growth5/25

Consensus fair value

₩3,340.41
Near FV
▼ -13.1% against the close used
Model range ₩1,505.03 – ₩4,279.40
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₩1,505.03Fair value₩3,340.41Bull₩4,279.40
FairClose
52-week traded range
52W low ₩2,620.0052W high ₩5,920.00

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

Valuation summary

Trading above the consensus fair value

JI-TECH Co., Ltd. closed at ₩3,845.00, 15.1% above the consensus fair value of ₩3,340.41 drawn from 8 valuation models.

Financial DNA score 39/100 — Average. P/E of 18.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩4,010.34
+4.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,467.01
-9.8%
√(22.5 × EPS × BVPS)
EPS=213.97, BVPS=2496.75 · outside Graham range (P/E 18, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
₩4,279.40
+11.3%
EPS × 20x (sector P/E)
EPS=213.97, Sector P/E=20x
EV/EBITDA
₩2,340.87
-39.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.4B
Dividend Discount (DDM)
₩1,505.03
-60.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=118.04, r=10%, g=2%
Book Value (P/B)
₩1,983.14
-48.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2496.75, ROE=8.6%, g=3%, r=10%
Reverse DCF
₩3,845.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: 0%
Margin of Safety
₩2,939.19
-23.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3918.92, 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.