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₩22,099.82Fair value₩44,115.40Bull₩111,614.67
FairClose
52-week traded range
52W low ₩16,520.0052W high ₩141,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KOREA CIRCUIT CO.,LTD closed at ₩51,100.00, 15.8% above the consensus fair value of ₩44,115.40 drawn from 9 valuation models.
Financial DNA score 44/100 — Average. P/E of 29.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩34,259.41
-33.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩26,912.05
-47.3%
√(22.5 × EPS × BVPS)
EPS=1726, BVPS=18649.64 · outside Graham range (P/E 29.6, P/B 2.7) — asset-light, treat as a rough floor
Graham Formula
₩111,614.67
+118.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩34,520.00
-32.4%
EPS × 20x (sector P/E)
EPS=1726, Sector P/E=20x
Peter Lynch (PEG)
₩51,780.00
+1.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1726, g=30%
EV/EBITDA
₩61,038.78
+19.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=119.04B
Book Value (P/B)
₩22,099.82
-56.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18649.64, ROE=10.7%, g=6%, r=10%
Reverse DCF
₩51,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: 71.4%
Margin of Safety
₩38,869.90
-23.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=51826.53, 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.