KoreaGasCorporation
KOSPI
₩37,000.00
+1.37%
Delayed · cached 15 min
Fair value analysis
036460
KoreaGasCorporation
₩37,000.00
Close used for this calculation
₩35,985.71Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Quality radar
Consensus fair value
₩35,985.71
Near FV▼ -2.7% against the close used
Model range ₩15,170.00 – ₩73,696.19
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₩15,170.00Fair value₩35,985.71Bull₩73,696.19
FairClose
52-week traded range
52W low ₩31,700.0052W high ₩45,600.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
KoreaGasCorporation closed at ₩37,000.00, 2.8% above the consensus fair value of ₩35,985.71 drawn from 10 valuation models.
Financial DNA score 35/100 — Average. P/E of 25.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩29,039.11
-21.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩63,716.76
+72.2%
√(22.5 × EPS × BVPS)
EPS=1463, BVPS=123333.33
Graham Formula
₩73,696.19
+99.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=14.6%, FD=3.3%
P/E Fair Value
₩29,260.00
-20.9%
EPS × 20x (sector P/E)
EPS=1463, Sector P/E=20x
Peter Lynch (PEG)
₩21,418.32
-42.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1463, g=14.6%
EV/EBITDA
₩748,055.20
+1,921.8%
(EBITDA × 17.3x − Net Debt) ÷ Shares
EBITDA=3.9T
Dividend Discount (DDM)
₩56,543.40
+52.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1047.1, r=10%, g=8%
Book Value (P/B)
₩15,170.00
-59.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=123333.33, ROE=1.2%, g=6%, r=10%
Reverse DCF
₩37,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.3% | Historical: 14.6%
Margin of Safety
₩36,696.01
-0.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=48928.02, 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.