KCC Corporation
KOSPI
₩485,500.00
-1.92%
Delayed · cached 15 min
Fair value analysis
002380
KCC Corporation
₩485,500.00
Close used for this calculation
₩895,331.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Quality radar
Consensus fair value
₩895,331.69
Below FV▲ +84.4% against the close used
Model range ₩191,274.86 – ₩2,511,934.78
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₩191,274.86Fair value₩895,331.69Bull₩2,511,934.78
FairClose
52-week traded range
52W low ₩352,500.0052W high ₩680,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KCC Corporation closed at ₩485,500.00, 45.8% below the consensus fair value of ₩895,331.69 drawn from 4 valuation models.
Financial DNA score 67/100 — Strong. P/E of 2.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,196,734.46
+146.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩694,710.00
+43.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=802.19B
Dividend Discount (DDM)
₩191,274.86
-60.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15001.95, r=10%, g=2%
Book Value (P/B)
₩2,511,934.78
+417.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1055434.78, ROE=19.7%, g=3%, r=10%
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.