Jin Air Co Ltd (272450) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Jin Air Co Ltd KRW 18,120, price KRW 6,040, upside +200.0%, quality 42 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Jin Air Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
Jin Air Co., Ltd. engages in domestic and international air transportation business. It is also involved in transportation of air cargo. The company was founded in 2008 and is headquartered in Seoul, South Korea. Jin Air Co., Ltd. operates as a subsidiary of Korean Airlines Co.,Ltd.
Stock analysis
Jin Air Co Ltd (272450) currently trades at 6,040 KRW, while our model-based Fair Value estimate is 18,120 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 27,704 KRW per share, and 10 of the 11 models we run sit above the 6,040 KRW price.
Bear case: the Asset-Based group reads lowest at 2,918 KRW, and 1 of the 11 models stay below the price. Evidence for this calculation is low.
Scenario range: 10,599 KRW (bear) to 32,084 KRW (bull), the price of 6,040 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 42/100 (below-average quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Jin Air Co Ltd reported revenue of 1.4T KRW in FY2025 versus 247B KRW in FY2021, a compound +53.7%/yr. Reported net income was −9.8B KRW in FY2025.
Key figures
Market cap 311B KRW (≈ $229M) · P/S ratio 0.26 · Net margin −0.7% · Return on equity 17.9% · Return on assets (EBIT) −1.8% · Operating margin 9.3% · Revenue (TTM) 1.0T KRW · Revenue growth (YoY) +18.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 27% below its 52-week high and 23% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 31% fair-value upside, at 200%, 272450 screens cheaper than that median.
Fair Value models
Bear 10,599 KRWFair Value 18,120 KRWBull 32,084 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−5.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+32.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+38.4%
Start year 2020 (pandemic)
Revenue growth 9 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.5%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−68.0% (2020) → −1.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−12.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −14.1% a year for the price and +1.3% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Airlines · 59 stocks
Beats the industry median on 8/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score42 · Below median
Fair Value upside+200% · Top 25%
Profitability
Return on equity (TTM)18% · Above median
Return on assets8% · Top 25%
Net margin (TTM)4% · Above median
Operating margin (TTM)9% · Above median
Growth and dividend
Revenue growth19% · Top 25%
Balance sheet
Debt / equity0.07× · Lowest 25%
Valuation Multiplesvs Airlines median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Jin Air Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/272450
Frequently asked questions
Is Jin Air Co Ltd (272450) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 18,120 KRW versus a price of 6,040 KRW, about +200% upside (undervalued).
What is the fair value of 272450?
Our model-based fair value for Jin Air Co Ltd is 18,120 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 6,040 KRW.
What is the quality score of 272450?
Jin Air Co Ltd has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Jin Air Co Ltd (272450)?
Our model-based price target is the fair value of 18,120 KRW (as of Sep 24, 2026) from 11 valuation models. Cautious scenario 10,599 KRW, optimistic scenario 32,084 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Jin Air Co Ltd stock forecast for 2026?
Our models put fair value at 18,120 KRW, about +200% upside versus a price of 6,040 KRW (undervalued). Cautious scenario 10,599 KRW, optimistic scenario 32,084 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Jin Air Co Ltd (272450)?
Jin Air Co Ltd reported trailing-twelve-month revenue of about 1.0T KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into Jin Air Co Ltd (272450)?
For today's price to be fair in a discounted-cash-flow model, Jin Air Co Ltd would have to grow free cash flow by -12.3 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +38.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 272450 use?
Our models discount Jin Air Co Ltd at 11.6 %: a base by market capitalisation (micro), damped by beta 0.42, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Jin Air Co Ltd that is -12.3 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Jin Air Co Ltd (272450) delivered so far?
Over the past 5 years revenue at Jin Air Co Ltd grew +38.4 % a year. The price currently implies -12.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Jin Air Co Ltd (272450) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Jin Air Co Ltd (-12.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Jin Air Co Ltd (272450)?
The free-cash-flow yield on the price is 19.20 %: that much free cash flow Jin Air Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Jin Air Co Ltd (272450)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Jin Air Co Ltd it is 18,120 KRW per share (as of Sep 24, 2026), against a price of 6,040 KRW. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Jin Air Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 272450 trades below its calculated fair value: price 6,040 KRW, fair value 18,120 KRW, a gap of about +200% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 272450?
No. The price is what the market pays today (6,040 KRW); the fair value is what the company's own numbers justify (18,120 KRW). For Jin Air Co Ltd the two are 12,080 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Jin Air Co Ltd worth?
The market values Jin Air Co Ltd at about 311B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 6,040 KRW; our models calculate a fair value of 18,120 KRW per share.
What do the bullish and bearish scenarios say about 272450?
Our models span a range for Jin Air Co Ltd: cautious scenario 10,599 KRW, base 18,120 KRW, optimistic 32,084 KRW per share (as of Sep 24, 2026, price 6,040 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Jin Air Co Ltd (272450)?
Balance-sheet figures for Jin Air Co Ltd (as of Sep 24, 2026): return on equity 17.9%, debt of 0.07 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is 272450 from its 52-week high?
Jin Air Co Ltd trades at 6,040 KRW, about 27% below its 52-week high of 8,230 KRW and 23% above the low of 4,920 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 18,120 KRW is for.
Which stocks are comparable to Jin Air Co Ltd?
From the same area (Industrials) we also value Delta Air Lines, Inc, United Airlines Holdings, Ryanair Holdings, Southwest Airlines Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Jin Air Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 6,040 KRW, calculated fair value 18,120 KRW (+200%), Quality Score 42/100, from 11 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 272450 calculated?
We run Jin Air Co Ltd through 11 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 18,120 KRW, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0 % above its aggregate fair value. Jin Air Co Ltd currently trades 200 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Jin Air Co Ltd (272450)?
The closing price on Sep 23, 2026 was 6,040 KRW. Our model-based fair value is 18,120 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Jin Air Co Ltd right now?
The large discount to fair value meets weak quality (42/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (10,599 KRW). The market is more pessimistic than our downside scenario. The model range is unusually wide (10,599 KRW to 32,084 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Jin Air Co Ltd
How large is the market capitalisation of Jin Air Co Ltd (272450)?
The market capitalisation of Jin Air Co Ltd is 311B KRW (≈ $229M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Jin Air Co Ltd (272450)?
The price-to-sales ratio of Jin Air Co Ltd is 0.26 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Jin Air Co Ltd (272450)?
The net margin of Jin Air Co Ltd is −0.7% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Jin Air Co Ltd (272450)?
The return on equity (ROE) of Jin Air Co Ltd is 17.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Jin Air Co Ltd (272450)?
On an EBIT basis the return on assets of Jin Air Co Ltd is −1.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Jin Air Co Ltd (272450)?
The operating margin of Jin Air Co Ltd is 9.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Jin Air Co Ltd (272450)?
Revenue at Jin Air Co Ltd is growing +18.5% versus a year earlier (3y avg +32.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Jin Air Co Ltd (272450)?
Earnings per share at Jin Air Co Ltd are growing −30.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Jin Air Co Ltd (272450) carry?
The net debt of Jin Air Co Ltd is 10.5B KRW (fiscal year 2021, ≈ 0.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Jin Air Co Ltd in the live analysis
One click puts Jin Air Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
