KT&G Corporation
KOSPI
₩171,800.00
+1.60%
Delayed · cached 15 min
Fair value analysis
033780
KT&G Corporation
₩171,800.00
Close used for this calculation
₩142,708.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Quality radar
Consensus fair value
₩142,708.19
Above FV▼ -16.9% against the close used
Model range ₩10,424.40 – ₩204,400.00
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₩10,424.40Fair value₩142,708.19Bull₩204,400.00
FairClose
52-week traded range
52W low ₩132,700.0052W high ₩189,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KT&G Corporation closed at ₩171,800.00, 20.4% above the consensus fair value of ₩142,708.19 drawn from 10 valuation models.
Financial DNA score 53/100 — Good. P/E of 16.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩128,106.60
-25.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₩143,442.44
-16.5%
√(22.5 × EPS × BVPS)
EPS=10220, BVPS=89479.17 · outside Graham range (P/E 16.8, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₩143,625.07
-16.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1%, FD=3.3%
P/E Fair Value
₩204,400.00
+19.0%
EPS × 20x (sector P/E)
EPS=10220, Sector P/E=20x
Peter Lynch (PEG)
₩10,424.40
-93.9%
EPS × Growth% (PEG = 1 is fair)
EPS=10220, g=1%
EV/EBITDA
₩123,160.58
-28.3%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=1.34T
Dividend Discount (DDM)
₩89,808.45
-47.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7043.8, r=10%, g=2%
Book Value (P/B)
₩111,848.96
-34.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=89479.17, ROE=11.8%, g=3%, r=10%
Reverse DCF
₩171,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.8% | Historical: 1%
Margin of Safety
₩116,170.15
-32.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=154893.53, 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.