Justem.CO.,LTD
KOSDAQ
₩15,720.00
+6.29%
Delayed · cached 15 min
Fair value analysis
417840
Justem.CO.,LTD
₩15,720.00
Close used for this calculation
₩8,658.95Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
18/100
Quality radar
Consensus fair value
₩8,658.95
Above FV▼ -44.9% against the close used
Model range ₩3,795.57 – ₩9,765.80
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₩3,795.57Fair value₩8,658.95Bull₩9,765.80
FairClose
52-week traded range
52W low ₩2,966.6752W high ₩18,990.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Justem.CO.,LTD closed at ₩15,720.00, 81.5% above the consensus fair value of ₩8,658.95 drawn from 7 valuation models.
Financial DNA score 18/100 — Weak. P/E of 32.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩9,151.79
-41.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩9,004.65
-42.7%
√(22.5 × EPS × BVPS)
EPS=488.29, BVPS=7380.28 · outside Graham range (P/E 32.2, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
₩9,765.80
-37.9%
EPS × 20x (sector P/E)
EPS=488.29, Sector P/E=20x
EV/EBITDA
₩8,799.24
-44.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.23B
Book Value (P/B)
₩3,795.57
-75.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7380.28, ROE=6.6%, g=3%, r=10%
Reverse DCF
₩15,720.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.6% | Historical: 0%
Margin of Safety
₩6,980.56
-55.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9307.41, 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.