TAEYOUNG ENGINEERING & CONSTRUCTION
KOSPI
₩1,699.00
+0.06%
Delayed · cached 15 min
Fair value analysis
009410
TAEYOUNG ENGINEERING & CONSTRUCTION
₩1,699.00
Close used for this calculation
₩3,407.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Quality radar
Consensus fair value
₩3,407.62
Below FV▲ +100.6% against the close used
Model range ₩191.00 – ₩4,144.50
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₩191.00Fair value₩3,407.62Bull₩4,144.50
FairClose
52-week traded range
52W low ₩1,518.0052W high ₩2,125.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAEYOUNG ENGINEERING & CONSTRUCTION closed at ₩1,699.00, 50.1% below the consensus fair value of ₩3,407.62 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 8.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,144.50
+143.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,965.96
+74.6%
√(22.5 × EPS × BVPS)
EPS=191, BVPS=2046.99
Graham Formula
₩2,164.67
+27.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩3,820.00
+124.8%
EPS × 20x (sector P/E)
EPS=191, Sector P/E=20x
Peter Lynch (PEG)
₩191.00
-88.8%
EPS × Growth% (PEG = 1 is fair)
EPS=191, g=1%
Dividend Discount (DDM)
₩2,868.08
+68.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=224.95, r=10%, g=2%
Book Value (P/B)
₩2,193.20
+29.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2046.99, ROE=10.5%, g=3%, r=10%
Reverse DCF
₩1,699.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: -1%
Margin of Safety
₩2,455.34
+44.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3273.78, 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.