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₩2,797.27Fair value₩4,641.49Bull₩18,300.67
FairClose
52-week traded range
52W low ₩1,988.0052W high ₩4,435.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KBI DONGKOOK IND CO., LTD closed at ₩2,140.00, 53.9% below the consensus fair value of ₩4,641.49 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 7.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,064.38
+89.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩3,891.08
+81.8%
√(22.5 × EPS × BVPS)
EPS=283, BVPS=2377.78
Graham Formula
₩18,300.67
+755.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩5,660.00
+164.5%
EPS × 20x (sector P/E)
EPS=283, Sector P/E=20x
Peter Lynch (PEG)
₩8,490.00
+296.7%
EPS × Growth% (PEG = 1 is fair)
EPS=283, g=30%
EV/EBITDA
₩2,797.27
+30.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=18.56B
Book Value (P/B)
₩3,554.78
+66.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2377.78, ROE=12%, g=6%, r=10%
Reverse DCF
₩2,140.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.3% | Historical: 120.4%
Margin of Safety
₩5,984.27
+179.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7979.03, 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.