KG Mobility Corp.
KOSPI
₩2,700.00
-1.28%
Delayed · cached 15 min
Fair value analysis
003620
KG Mobility Corp.
₩2,700.00
Close used for this calculation
₩3,862.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
29/100
Quality radar
Consensus fair value
₩3,862.85
Below FV▲ +43.1% against the close used
Model range ₩145.95 – ₩6,171.86
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₩145.95Fair value₩3,862.85Bull₩6,171.86
FairClose
52-week traded range
52W low ₩2,600.0052W high ₩4,440.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KG Mobility Corp. closed at ₩2,700.00, 30.1% below the consensus fair value of ₩3,862.85 drawn from 7 valuation models.
Financial DNA score 29/100 — Weak. P/E of 11.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,348.27
+61.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,171.86
+128.6%
√(22.5 × EPS × BVPS)
EPS=232, BVPS=7297.3
P/E Fair Value
₩4,640.00
+71.9%
EPS × 20x (sector P/E)
EPS=232, Sector P/E=20x
EV/EBITDA
₩1,103.70
-59.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=36.16B
Book Value (P/B)
₩145.95
-94.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7297.3, ROE=3.1%, g=3%, r=10%
Reverse DCF
₩2,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 0%
Margin of Safety
₩3,790.03
+40.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5053.38, 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.