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₩1,604.72Fair value₩3,550.39Bull₩36,445.20
FairClose
52-week traded range
52W low ₩3,720.0052W high ₩5,470.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Korea Engineering Consultants Corp. closed at ₩4,060.00, 14.4% above the consensus fair value of ₩3,550.39 drawn from 8 valuation models.
Financial DNA score 49/100 — Average. 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
₩36,445.20
+797.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩17,320.32
+326.6%
√(22.5 × EPS × BVPS)
EPS=821, BVPS=16240
P/E Fair Value
₩16,420.00
+304.4%
EPS × 20x (sector P/E)
EPS=821, Sector P/E=20x
EV/EBITDA
₩3,883.54
-4.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.04B
Dividend Discount (DDM)
₩1,604.72
-60.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=125.86, r=10%, g=2%
Book Value (P/B)
₩4,663.20
+14.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16240, ROE=5%, g=3%, r=10%
Reverse DCF
₩4,060.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩17,546.38
+332.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23395.17, 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.