KG Chemical Corporation
KOSPI
₩4,490.00
-0.33%
Delayed · cached 15 min
Fair value analysis
001390
KG Chemical Corporation
₩4,490.00
Close used for this calculation
₩9,104.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
₩9,104.70
Below FV▲ +102.8% against the close used
Model range ₩1,448.36 – ₩20,460.00
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₩1,448.36Fair value₩9,104.70Bull₩20,460.00
FairClose
52-week traded range
52W low ₩3,825.0052W high ₩7,070.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KG Chemical Corporation closed at ₩4,490.00, 50.7% below the consensus fair value of ₩9,104.70 drawn from 10 valuation models.
Financial DNA score 56/100 — Good. P/E of 4.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,014.58
+56.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.8%, r=10%, tg=3%, n=10yr
Graham Number
₩18,560.58
+313.4%
√(22.5 × EPS × BVPS)
EPS=1023, BVPS=14966.67
Graham Formula
₩16,477.12
+267.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1.8%, FD=3.3%
P/E Fair Value
₩20,460.00
+355.7%
EPS × 20x (sector P/E)
EPS=1023, Sector P/E=20x
Peter Lynch (PEG)
₩1,831.17
-59.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1023, g=1.8%
EV/EBITDA
₩11,762.51
+162.0%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=305.68B
Dividend Discount (DDM)
₩1,448.36
-67.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=113.6, r=10%, g=2%
Book Value (P/B)
₩8,488.24
+89.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14966.67, ROE=7%, g=3%, r=10%
Reverse DCF
₩4,490.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 1.8%
Margin of Safety
₩11,721.05
+161.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15628.07, 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.