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₩1,775.18Fair value₩22,626.42Bull₩37,760.00
FairClose
52-week traded range
52W low ₩6,640.0052W high ₩12,060.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KYUNGBANG LTD closed at ₩8,190.00, 63.8% below the consensus fair value of ₩22,626.42 drawn from 10 valuation models.
Financial DNA score 61/100 — Good. P/E of 4.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩26,706.64
+226.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.4%, r=10%, tg=3%, n=10yr
Graham Number
₩36,580.32
+346.6%
√(22.5 × EPS × BVPS)
EPS=1888, BVPS=31500
Graham Formula
₩28,395.52
+246.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1.4%, FD=3.3%
P/E Fair Value
₩37,760.00
+361.1%
EPS × 20x (sector P/E)
EPS=1888, Sector P/E=20x
Peter Lynch (PEG)
₩2,624.32
-68.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1888, g=1.4%
EV/EBITDA
₩25,411.87
+210.3%
(EBITDA × 10.7x − Net Debt) ÷ Shares
EBITDA=78.48B
Dividend Discount (DDM)
₩1,775.18
-78.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=139.23, r=10%, g=2%
Book Value (P/B)
₩12,780.00
+56.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=31500, ROE=5.8%, g=3%, r=10%
Reverse DCF
₩8,190.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 1.4%
Margin of Safety
₩24,270.47
+196.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=32360.62, 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.