KYUNGBANG LTD

000050 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩8,190.00
+0.24%
Delayed · cached 15 min

Fair value analysis

000050
KYUNGBANG LTD
Consumer DiscretionaryConsumer Discretionary
₩8,190.00
Close used for this calculation
₩22,626.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability13/25
Returns15/25
Balance Sheet10/25
Efficiency23/25
Growth12/25
Good
Quality radar
61Prof.13/25Ret.15/25Eff.23/25B.Sht10/25Growth12/25

Consensus fair value

₩22,626.42
Below FV
▲ +176.3% against the close used
Model range ₩1,775.18 – ₩37,760.00
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₩1,775.18Fair 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.

Educational data only. Not a recommendation to buy, sell or hold any security.