KC FEED CO., LTD.

025880 KRX Consumer Staples Consumer Staples
KOSDAQ
₩2,345.00
-1.05%
Delayed · cached 15 min

Fair value analysis

025880
KC FEED CO., LTD.
Consumer StaplesConsumer Staples
₩2,345.00
Close used for this calculation
₩8,315.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
85/100
Profitability19/25
Returns18/25
Balance Sheet23/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
85Prof.19/25Ret.18/25Eff.25/25B.Sht23/25Growth25/25

Consensus fair value

₩8,315.12
Below FV
▲ +254.6% against the close used
Model range ₩7,471.17 – ₩17,711.51
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₩7,471.17Fair value₩8,315.12Bull₩17,711.51
FairClose
52-week traded range
52W low ₩2,345.0052W high ₩2,660.00

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

Valuation summary

Trading below the consensus fair value

KC FEED CO., LTD. closed at ₩2,345.00, 71.8% below the consensus fair value of ₩8,315.12 drawn from 10 valuation models.

Financial DNA score 85/100 — Exceptional. P/E of 3.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩15,556.30
+563.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,667.71
+269.6%
√(22.5 × EPS × BVPS)
EPS=655, BVPS=5097.83
Graham Formula
₩42,356.67
+1,706.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩13,100.00
+458.6%
EPS × 20x (sector P/E)
EPS=655, Sector P/E=20x
Peter Lynch (PEG)
₩16,447.05
+601.4%
EPS × Growth% (PEG = 1 is fair)
EPS=655, g=25.1%
EV/EBITDA
₩17,711.51
+655.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=16.72B
Dividend Discount (DDM)
₩7,471.17
+218.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=138.36, r=10%, g=8%
Book Value (P/B)
₩8,806.49
+275.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5097.83, ROE=12.9%, g=6%, r=10%
Reverse DCF
₩2,345.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 25.1%
Margin of Safety
₩14,940.13
+537.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19920.17, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.