INCHON CITY GAS

034590 KRX Utilities Utilities
KOSPI
₩26,700.00
+0.00%
Delayed · cached 15 min

Fair value analysis

034590
INCHON CITY GAS
UtilitiesUtilities
₩26,700.00
Close used for this calculation
₩38,059.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability9/25
Returns15/25
Balance Sheet13/25
Efficiency25/25
Growth14/25
Good
Quality radar
62Prof.9/25Ret.15/25Eff.25/25B.Sht13/25Growth14/25

Consensus fair value

₩38,059.62
Below FV
▲ +42.5% against the close used
Model range ₩5,617.55 – ₩68,185.07
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₩5,617.55Fair value₩38,059.62Bull₩68,185.07
FairClose
52-week traded range
52W low ₩25,100.0052W high ₩27,600.00

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

Valuation summary

Trading below the consensus fair value

INCHON CITY GAS closed at ₩26,700.00, 29.8% below the consensus fair value of ₩38,059.62 drawn from 10 valuation models.

Financial DNA score 62/100 — Good. P/E of 9.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,617.55
-79.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.4%, r=10%, tg=3%, n=10yr
Graham Number
₩56,822.16
+112.8%
√(22.5 × EPS × BVPS)
EPS=2956, BVPS=48545.45
Graham Formula
₩68,185.07
+155.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4.4%, FD=3.3%
P/E Fair Value
₩59,120.00
+121.4%
EPS × 20x (sector P/E)
EPS=2956, Sector P/E=20x
Peter Lynch (PEG)
₩13,006.40
-51.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2956, g=4.4%
EV/EBITDA
₩68,166.60
+155.3%
(EBITDA × 12.2x − Net Debt) ÷ Shares
EBITDA=23.42B
Dividend Discount (DDM)
₩20,906.10
-21.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1121.4, r=10%, g=4.4%
Book Value (P/B)
₩14,650.32
-45.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=48545.45, ROE=6.1%, g=4.4%, r=10%
Reverse DCF
₩26,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.7% | Historical: 4.4%
Margin of Safety
₩35,577.15
+33.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=47436.2, 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.