KOREA ELECTRIC TERMINAL CO.,LTD
KOSPI
₩56,700.00
+2.16%
Delayed · cached 15 min
Fair value analysis
025540
KOREA ELECTRIC TERMINAL CO.,LTD
₩56,700.00
Close used for this calculation
₩173,956.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
80/100
Quality radar
Consensus fair value
₩173,956.10
Below FV▲ +206.8% against the close used
Model range ₩90,546.43 – ₩674,344.00
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₩90,546.43Fair value₩173,956.10Bull₩674,344.00
FairClose
52-week traded range
52W low ₩54,400.0052W high ₩91,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KOREA ELECTRIC TERMINAL CO.,LTD closed at ₩56,700.00, 67.4% below the consensus fair value of ₩173,956.10 drawn from 10 valuation models.
Financial DNA score 80/100 — Exceptional. P/E of 5.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩314,154.44
+454.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩164,772.70
+190.6%
√(22.5 × EPS × BVPS)
EPS=10428, BVPS=115714.29
Graham Formula
₩674,344.00
+1,089.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩208,560.00
+267.8%
EPS × 20x (sector P/E)
EPS=10428, Sector P/E=20x
Peter Lynch (PEG)
₩231,605.88
+308.5%
EPS × Growth% (PEG = 1 is fair)
EPS=10428, g=22.2%
EV/EBITDA
₩237,950.05
+319.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=139.25B
Dividend Discount (DDM)
₩145,435.50
+156.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2693.25, r=10%, g=8%
Book Value (P/B)
₩90,546.43
+59.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=115714.29, ROE=9.1%, g=6%, r=10%
Reverse DCF
₩56,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 22.2%
Margin of Safety
₩255,343.34
+350.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=340457.79, 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.