Kangwon Land, Inc.

035250 KRX Other Other
KOSPI
₩14,800.00
+0.75%
Delayed · cached 15 min

Fair value analysis

035250
Kangwon Land, Inc.
OtherOther
₩14,800.00
Close used for this calculation
₩20,035.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability14/25
Returns11/25
Balance Sheet23/25
Efficiency25/25
Growth14/25
Strong
Quality radar
73Prof.14/25Ret.11/25Eff.25/25B.Sht23/25Growth14/25

Consensus fair value

₩20,035.19
Below FV
▲ +35.4% against the close used
Model range ₩1,572.00 – ₩31,440.00
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₩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.

Educational data only. Not a recommendation to buy, sell or hold any security.