Aiji net Inc.
KOSDAQ
₩1,589.00
+0.57%
Delayed · cached 15 min
Fair value analysis
462980
Aiji net Inc.
₩1,589.00
Close used for this calculation
₩2,348.51Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Quality radar
Consensus fair value
₩2,348.51
Below FV▲ +47.8% against the close used
Model range ₩1,485.03 – ₩2,840.00
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₩1,485.03Fair value₩2,348.51Bull₩2,840.00
FairClose
52-week traded range
52W low ₩1,229.0052W high ₩2,585.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Aiji net Inc. closed at ₩1,589.00, 32.3% below the consensus fair value of ₩2,348.51 drawn from 7 valuation models.
Financial DNA score 43/100 — Average. P/E of 11.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,661.44
+67.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,968.62
+23.9%
√(22.5 × EPS × BVPS)
EPS=142, BVPS=1212.98
P/E Fair Value
₩2,840.00
+78.7%
EPS × 20x (sector P/E)
EPS=142, Sector P/E=20x
EV/EBITDA
₩1,849.47
+16.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.33B
Book Value (P/B)
₩1,485.03
-6.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1212.98, ROE=11.6%, g=3%, r=10%
Reverse DCF
₩1,589.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.8% | Historical: 0%
Margin of Safety
₩1,867.51
+17.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2490.02, 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.