GS Engineering & Construction Corp

006360 KRX Construction Construction
KOSPI
₩38,500.00
+3.36%
Delayed · cached 15 min

Fair value analysis

006360
GS Engineering & Construction Corp
Construction›Construction
₩38,500.00
Close used for this calculation
₩40,969.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Profitability14/25
Returns7/25
Balance Sheet7/25
Efficiency7/25
Growth17/25
Average
Quality radar
35Prof.14/25Ret.7/25Eff.7/25B.Sht7/25Growth17/25

Consensus fair value

₩40,969.27
Near FV
▲ +6.4% against the close used
Model range ₩10,799.25 – ₩78,689.19
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₩10,799.25Fair value₩40,969.27Bull₩78,689.19
FairClose
52-week traded range
52W low ₩18,110.0052W high ₩43,100.00

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

Valuation summary

Trading close to the consensus fair value

GS Engineering & Construction Corp closed at ₩38,500.00, 6.0% below the consensus fair value of ₩40,969.27 drawn from 10 valuation models.

Financial DNA score 35/100 — Average. P/E of 35.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩78,689.19
+104.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩36,971.50
-4.0%
√(22.5 × EPS × BVPS)
EPS=1073, BVPS=56617.65 · outside Graham range (P/E 35.9, P/B 0.7) — asset-light, treat as a rough floor
Graham Formula
₩12,160.67
-68.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩21,460.00
-44.3%
EPS × 20x (sector P/E)
EPS=1073, Sector P/E=20x
Peter Lynch (PEG)
₩24,657.54
-36.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1073, g=23%
EV/EBITDA
₩50,284.09
+30.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=437.81B
Dividend Discount (DDM)
₩10,799.25
-72.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=847, r=10%, g=2%
Book Value (P/B)
₩11,040.44
-71.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=56617.65, ROE=2%, g=3%, r=10%
Reverse DCF
₩38,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15% | Historical: -23%
Margin of Safety
₩27,990.25
-27.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=37320.34, 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.