KYUNGNONG CORPORATION

002100 KRX Chemicals Chemicals
KOSPI
₩9,160.00
-0.65%
Delayed · cached 15 min

Fair value analysis

002100
KYUNGNONG CORPORATION
ChemicalsChemicals
₩9,160.00
Close used for this calculation
₩21,447.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability15/25
Returns15/25
Balance Sheet8/25
Efficiency25/25
Growth19/25
Good
Quality radar
63Prof.15/25Ret.15/25Eff.25/25B.Sht8/25Growth19/25

Consensus fair value

₩21,447.16
Below FV
▲ +134.1% against the close used
Model range ₩3,989.03 – ₩50,279.04
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₩3,989.03Fair value₩21,447.16Bull₩50,279.04
FairClose
52-week traded range
52W low ₩8,910.0052W high ₩10,600.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

KYUNGNONG CORPORATION closed at ₩9,160.00, 57.3% below the consensus fair value of ₩21,447.16 drawn from 10 valuation models.

Financial DNA score 63/100 — Good. P/E of 8.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩20,722.38
+126.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩18,629.17
+103.4%
√(22.5 × EPS × BVPS)
EPS=1044, BVPS=14774.19
Graham Formula
₩50,279.04
+448.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.8%, FD=3.3%
P/E Fair Value
₩20,880.00
+127.9%
EPS × 20x (sector P/E)
EPS=1044, Sector P/E=20x
Peter Lynch (PEG)
₩14,417.64
+57.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1044, g=13.8%
EV/EBITDA
₩28,551.20
+211.7%
(EBITDA × 16.9x − Net Debt) ÷ Shares
EBITDA=39.02B
Dividend Discount (DDM)
₩36,603.36
+299.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=677.84, r=10%, g=8%
Book Value (P/B)
₩3,989.03
-56.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14774.19, ROE=7.1%, g=6%, r=10%
Reverse DCF
₩9,160.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.2% | Historical: 13.8%
Margin of Safety
₩20,720.74
+126.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=27627.65, 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.