The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KYUNG DONG NAVIEN CO.,LTD closed at ₩60,600.00, 49.2% below the consensus fair value of ₩119,373.75 drawn from 10 valuation models.
Financial DNA score 62/100 — Good. P/E of 9.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩123,183.01
+103.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩86,155.11
+42.2%
√(22.5 × EPS × BVPS)
EPS=6206, BVPS=53157.89
Graham Formula
₩401,321.33
+562.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩124,120.00
+104.8%
EPS × 20x (sector P/E)
EPS=6206, Sector P/E=20x
Peter Lynch (PEG)
₩133,553.12
+120.4%
EPS × Growth% (PEG = 1 is fair)
EPS=6206, g=21.5%
EV/EBITDA
₩154,868.83
+155.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=143.38B
Dividend Discount (DDM)
₩43,850.16
-27.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=812.04, r=10%, g=8%
Book Value (P/B)
₩74,952.63
+23.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53157.89, ROE=11.6%, g=6%, r=10%
Reverse DCF
₩60,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 21.5%
Margin of Safety
₩137,771.15
+127.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=183694.86, 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.