KYUNGDONG INVEST CO., LTD.

012320 KRX Financials Financials
KOSPI
₩46,900.00
+1.30%
Delayed · cached 15 min

Fair value analysis

012320
KYUNGDONG INVEST CO., LTD.
Financials›Financials
₩46,900.00
Close used for this calculation
₩93,100.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability13/25
Returns3/25
Balance Sheet11/25
Efficiency21/25
Growth17/25
Average
Quality radar
48Prof.13/25Ret.3/25Eff.21/25B.Sht11/25Growth17/25

Consensus fair value

₩93,100.25
Below FV
▲ +98.5% against the close used
Model range ₩23,921.81 – ₩396,957.60
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₩23,921.81Fair value₩93,100.25Bull₩396,957.60
FairClose
52-week traded range
52W low ₩39,900.0052W high ₩98,500.00

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

Valuation summary

Trading below the consensus fair value

KYUNGDONG INVEST CO., LTD. closed at ₩46,900.00, 49.6% below the consensus fair value of ₩93,100.25 drawn from 9 valuation models.

Financial DNA score 48/100 — Average. P/E of 5.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩23,921.81
-49.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩206,451.08
+340.2%
√(22.5 × EPS × BVPS)
EPS=8482, BVPS=223333.33
Graham Formula
₩396,957.60
+746.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.3%, FD=3.3%
P/E Fair Value
₩169,640.00
+261.7%
EPS × 20x (sector P/E)
EPS=8482, Sector P/E=20x
Peter Lynch (PEG)
₩112,810.60
+140.5%
EPS × Growth% (PEG = 1 is fair)
EPS=8482, g=13.3%
Dividend Discount (DDM)
₩35,456.40
-24.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=656.6, r=10%, g=8%
Book Value (P/B)
₩83,526.67
+78.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=223333.33, ROE=3.7%, g=6%, r=10%
Reverse DCF
₩46,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 13.3%
Margin of Safety
₩149,431.97
+218.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=199242.62, 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.