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₩6,154.04Fair value₩20,957.75Bull₩25,320.00
FairClose
52-week traded range
52W low ₩8,580.0052W high ₩16,720.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KYOBO SECURITIES CO.,LTD. closed at ₩10,380.00, 50.5% below the consensus fair value of ₩20,957.75 drawn from 7 valuation models.
Financial DNA score 38/100 — Average. P/E of 8.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩23,728.05
+128.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩23,185.98
+123.4%
√(22.5 × EPS × BVPS)
EPS=1266, BVPS=18872.73
P/E Fair Value
₩25,320.00
+143.9%
EPS × 20x (sector P/E)
EPS=1266, Sector P/E=20x
Dividend Discount (DDM)
₩6,154.04
-40.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=482.67, r=10%, g=2%
Book Value (P/B)
₩10,083.43
-2.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18872.73, ROE=6.7%, g=3%, r=10%
Reverse DCF
₩10,380.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.1% | Historical: 0%
Margin of Safety
₩18,058.51
+74.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24078.01, 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.