KOREAN AIR LINES CO.,LTD

003490 KRX Industrials Industrials
KOSPI
₩28,950.00
-2.03%
Delayed · cached 15 min

Fair value analysis

003490
KOREAN AIR LINES CO.,LTD
IndustrialsIndustrials
₩28,950.00
Close used for this calculation
₩43,544.51Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability9/25
Returns15/25
Balance Sheet0/25
Efficiency20/25
Growth14/25
Average
Quality radar
44Prof.9/25Ret.15/25Eff.20/25B.Sht0/25Growth14/25

Consensus fair value

₩43,544.51
Below FV
▲ +50.4% against the close used
Model range ₩6,057.72 – ₩114,075.36
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₩6,057.72Fair value₩43,544.51Bull₩114,075.36
FairClose
52-week traded range
52W low ₩21,000.0052W high ₩30,350.00

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

Valuation summary

Trading below the consensus fair value

KOREAN AIR LINES CO.,LTD closed at ₩28,950.00, 33.5% below the consensus fair value of ₩43,544.51 drawn from 10 valuation models.

Financial DNA score 44/100 — Average. P/E of 13.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩29,700.28
+2.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.8%, r=10%, tg=3%, n=10yr
Graham Number
₩37,846.45
+30.7%
√(22.5 × EPS × BVPS)
EPS=2133, BVPS=29845.36
Graham Formula
₩40,327.92
+39.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.8%, FD=3.3%
P/E Fair Value
₩42,660.00
+47.4%
EPS × 20x (sector P/E)
EPS=2133, Sector P/E=20x
Peter Lynch (PEG)
₩6,057.72
-79.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2133, g=2.8%
EV/EBITDA
₩114,075.36
+294.0%
(EBITDA × 11.4x − Net Debt) ÷ Shares
EBITDA=3.85T
Dividend Discount (DDM)
₩13,389.16
-53.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=932.19, r=10%, g=2.8%
Book Value (P/B)
₩17,566.13
-39.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29845.36, ROE=7.1%, g=3%, r=10%
Reverse DCF
₩28,950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 2.8%
Margin of Safety
₩28,225.25
-2.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=37633.66, 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.