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₩3,848.71Fair value₩11,598.79Bull₩27,921.20
FairClose
52-week traded range
52W low ₩4,990.0052W high ₩7,490.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KG DONGBUSTEEL CO., LTD. closed at ₩5,590.00, 51.8% below the consensus fair value of ₩11,598.79 drawn from 10 valuation models.
Financial DNA score 62/100 — Good. P/E of 4.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩23,569.12
+321.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩25,987.38
+364.9%
√(22.5 × EPS × BVPS)
EPS=1396.06, BVPS=21500
Graham Formula
₩15,822.01
+183.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩27,921.20
+399.5%
EPS × 20x (sector P/E)
EPS=1396.06, Sector P/E=20x
Peter Lynch (PEG)
₩11,419.77
+104.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1396.06, g=8.2%
EV/EBITDA
₩10,905.08
+95.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=150.75B
Dividend Discount (DDM)
₩3,848.71
-31.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=301.86, r=10%, g=2%
Book Value (P/B)
₩10,965.00
+96.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=21500, ROE=6.6%, g=3%, r=10%
Reverse DCF
₩5,590.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -8.2%
Margin of Safety
₩17,493.70
+212.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23324.93, 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.