KYUNGIN ELECTRONICS CO.,LTD

009140 KRX Technology Technology
KOSPI
₩22,350.00
+1.13%
Delayed · cached 15 min

Fair value analysis

009140
KYUNGIN ELECTRONICS CO.,LTD
Technology›Technology
₩22,350.00
Close used for this calculation
₩51,565.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability21/25
Returns4/25
Balance Sheet25/25
Efficiency23/25
Growth23/25
Strong
Quality radar
73Prof.21/25Ret.4/25Eff.23/25B.Sht25/25Growth23/25

Consensus fair value

₩51,565.49
Below FV
▲ +130.7% against the close used
Model range ₩22,612.12 – ₩189,926.00
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₩22,612.12Fair value₩51,565.49Bull₩189,926.00
FairClose
52-week traded range
52W low ₩19,460.0052W high ₩31,650.00

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

Valuation summary

Trading below the consensus fair value

KYUNGIN ELECTRONICS CO.,LTD closed at ₩22,350.00, 56.7% below the consensus fair value of ₩51,565.49 drawn from 10 valuation models.

Financial DNA score 73/100 — Strong. P/E of 7.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩57,802.62
+158.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩64,051.71
+186.6%
√(22.5 × EPS × BVPS)
EPS=2937, BVPS=62083.33
Graham Formula
₩189,926.00
+749.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩58,740.00
+162.8%
EPS × 20x (sector P/E)
EPS=2937, Sector P/E=20x
Peter Lynch (PEG)
₩88,110.00
+294.2%
EPS × Growth% (PEG = 1 is fair)
EPS=2937, g=30%
EV/EBITDA
₩22,612.12
+1.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.64B
Dividend Discount (DDM)
₩28,965.60
+29.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=536.4, r=10%, g=8%
Book Value (P/B)
₩29,551.67
+32.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=62083.33, ROE=4.8%, g=6%, r=10%
Reverse DCF
₩22,350.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.2% | Historical: 58.3%
Margin of Safety
₩69,472.56
+210.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=92630.08, 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.