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₩1,634.29Fair value₩5,117.57Bull₩10,076.53
FairClose
52-week traded range
52W low ₩1,753.0052W high ₩2,560.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kisan Telecom CO., Ltd. closed at ₩2,340.00, 54.3% below the consensus fair value of ₩5,117.57 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 8.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,684.08
+142.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.8%, r=10%, tg=3%, n=10yr
Graham Number
₩4,922.98
+110.4%
√(22.5 × EPS × BVPS)
EPS=290, BVPS=3714.29
Graham Formula
₩10,076.53
+330.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=8.8%, FD=3.3%
P/E Fair Value
₩5,800.00
+147.9%
EPS × 20x (sector P/E)
EPS=290, Sector P/E=20x
Peter Lynch (PEG)
₩2,546.20
+8.8%
EPS × Growth% (PEG = 1 is fair)
EPS=290, g=8.8%
EV/EBITDA
₩5,816.22
+148.6%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=8.08B
Book Value (P/B)
₩1,634.29
-30.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3714.29, ROE=7.8%, g=6%, r=10%
Reverse DCF
₩2,340.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.3% | Historical: 8.8%
Margin of Safety
₩4,965.67
+112.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6620.9, 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.