KT CORPORATION

030200 KRX Telecom Telecom
KOSPI
₩52,700.00
+1.35%
Delayed · cached 15 min

Fair value analysis

030200
KT CORPORATION
TelecomTelecom
₩52,700.00
Close used for this calculation
₩131,987.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability17/25
Returns15/25
Balance Sheet8/25
Efficiency25/25
Growth22/25
Strong
Quality radar
65Prof.17/25Ret.15/25Eff.25/25B.Sht8/25Growth22/25

Consensus fair value

₩131,987.64
Below FV
▲ +150.5% against the close used
Model range ₩69,534.72 – ₩428,468.88
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₩69,534.72Fair value₩131,987.64Bull₩428,468.88
FairClose
52-week traded range
52W low ₩48,250.0052W high ₩68,900.00

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

Valuation summary

Trading below the consensus fair value

KT CORPORATION closed at ₩52,700.00, 60.1% below the consensus fair value of ₩131,987.64 drawn from 10 valuation models.

Financial DNA score 65/100 — Strong. P/E of 7.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩141,305.16
+168.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩108,277.90
+105.5%
√(22.5 × EPS × BVPS)
EPS=7119, BVPS=73194.44
Graham Formula
₩428,468.88
+713.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=18.3%, FD=3.3%
P/E Fair Value
₩142,380.00
+170.2%
EPS × 20x (sector P/E)
EPS=7119, Sector P/E=20x
Peter Lynch (PEG)
₩130,420.08
+147.5%
EPS × Growth% (PEG = 1 is fair)
EPS=7119, g=18.3%
EV/EBITDA
₩130,455.72
+147.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.47T
Dividend Discount (DDM)
₩128,061.00
+143.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2371.5, r=10%, g=8%
Book Value (P/B)
₩69,534.72
+31.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=73194.44, ROE=9.8%, g=6%, r=10%
Reverse DCF
₩52,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.6% | Historical: 18.3%
Margin of Safety
₩153,830.99
+191.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=205107.99, 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.