KOREA AIRPORT SERVICE CO.,LTD

005430 KRX Industrials Industrials
KOSPI
₩80,300.00
+0.38%
Delayed · cached 15 min

Fair value analysis

005430
KOREA AIRPORT SERVICE CO.,LTD
Industrials›Industrials
₩80,300.00
Close used for this calculation
₩229,391.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability17/25
Returns18/25
Balance Sheet13/25
Efficiency23/25
Growth20/25
Strong
Quality radar
71Prof.17/25Ret.18/25Eff.23/25B.Sht13/25Growth20/25

Consensus fair value

₩229,391.80
Below FV
▲ +185.7% against the close used
Model range ₩65,043.00 – ₩731,841.60
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₩65,043.00Fair value₩229,391.80Bull₩731,841.60
FairClose
52-week traded range
52W low ₩55,000.0052W high ₩93,200.00

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

Valuation summary

Trading below the consensus fair value

KOREA AIRPORT SERVICE CO.,LTD closed at ₩80,300.00, 65.0% below the consensus fair value of ₩229,391.80 drawn from 10 valuation models.

Financial DNA score 71/100 — Strong. P/E of 6.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩263,158.29
+227.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩198,163.25
+146.8%
√(22.5 × EPS × BVPS)
EPS=13258, BVPS=131639.34
Graham Formula
₩731,841.60
+811.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=16.5%, FD=3.3%
P/E Fair Value
₩265,160.00
+230.2%
EPS × 20x (sector P/E)
EPS=13258, Sector P/E=20x
Peter Lynch (PEG)
₩218,094.10
+171.6%
EPS × Growth% (PEG = 1 is fair)
EPS=13258, g=16.5%
EV/EBITDA
₩376,283.04
+368.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=63.93B
Dividend Discount (DDM)
₩65,043.00
-19.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1204.5, r=10%, g=8%
Book Value (P/B)
₩131,968.44
+64.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=131639.34, ROE=10%, g=6%, r=10%
Reverse DCF
₩80,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.5% | Historical: 16.5%
Margin of Safety
₩273,435.59
+240.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=364580.79, 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.