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₩1,572.00Fair value₩20,035.19Bull₩31,440.00
FairClose
52-week traded range
52W low ₩14,110.0052W high ₩19,530.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kangwon Land, Inc. closed at ₩14,800.00, 26.1% below the consensus fair value of ₩20,035.19 drawn from 10 valuation models.
Financial DNA score 73/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩16,534.20
+11.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩26,419.08
+78.5%
√(22.5 × EPS × BVPS)
EPS=1572, BVPS=19733.33
Graham Formula
₩17,816.00
+20.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩31,440.00
+112.4%
EPS × 20x (sector P/E)
EPS=1572, Sector P/E=20x
Peter Lynch (PEG)
₩1,572.00
-89.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1572, g=1%
EV/EBITDA
₩15,760.25
+6.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=319.01B
Dividend Discount (DDM)
₩9,246.30
-37.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=725.2, r=10%, g=2%
Book Value (P/B)
₩14,179.81
-4.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19733.33, ROE=8%, g=3%, r=10%
Reverse DCF
₩14,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: -1%
Margin of Safety
₩17,289.24
+16.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23052.32, 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.