CAMUS ENGINEERING & CONSTRUCTION Inc.

013700 KRX Construction Construction
KOSPI
₩1,681.00
+0.72%
Delayed · cached 15 min

Fair value analysis

013700
CAMUS ENGINEERING & CONSTRUCTION Inc.
ConstructionConstruction
₩1,681.00
Close used for this calculation
₩4,827.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability6/25
Returns21/25
Balance Sheet6/25
Efficiency23/25
Growth11/25
Good
Quality radar
56Prof.6/25Ret.21/25Eff.23/25B.Sht6/25Growth11/25

Consensus fair value

₩4,827.40
Below FV
▲ +187.2% against the close used
Model range ₩535.82 – ₩6,720.00
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₩535.82Fair value₩4,827.40Bull₩6,720.00
FairClose
52-week traded range
52W low ₩1,005.0052W high ₩1,849.00

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

Valuation summary

Trading below the consensus fair value

CAMUS ENGINEERING & CONSTRUCTION Inc. closed at ₩1,681.00, 65.2% below the consensus fair value of ₩4,827.40 drawn from 8 valuation models.

Financial DNA score 56/100 — Good. P/E of 5.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩6,297.49
+274.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,778.76
+124.8%
√(22.5 × EPS × BVPS)
EPS=336, BVPS=1888.76
P/E Fair Value
₩6,720.00
+299.8%
EPS × 20x (sector P/E)
EPS=336, Sector P/E=20x
EV/EBITDA
₩2,538.02
+51.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=23.85B
Dividend Discount (DDM)
₩535.82
-68.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.03, r=10%, g=2%
Book Value (P/B)
₩4,014.97
+138.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1888.76, ROE=17.9%, g=3%, r=10%
Reverse DCF
₩1,681.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩4,199.06
+149.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5598.75, 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.