The Korea Economic Broadcasting CO.,LTD.

039340 KRX Media Media
KOSDAQ
₩4,985.00
+0.00%
Delayed · cached 15 min

Fair value analysis

039340
The Korea Economic Broadcasting CO.,LTD.
Media›Media
₩4,985.00
Close used for this calculation
₩3,670.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability14/25
Returns1/25
Balance Sheet23/25
Efficiency9/25
Growth15/25
Average
Quality radar
47Prof.14/25Ret.1/25Eff.9/25B.Sht23/25Growth15/25

Consensus fair value

₩3,670.89
Above FV
▼ -26.4% against the close used
Model range ₩1,713.03 – ₩5,870.65
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₩1,713.03Fair value₩3,670.89Bull₩5,870.65
FairClose
52-week traded range
52W low ₩4,665.0052W high ₩4,985.00

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

Valuation summary

Trading above the consensus fair value

The Korea Economic Broadcasting CO.,LTD. closed at ₩4,985.00, 35.8% above the consensus fair value of ₩3,670.89 drawn from 9 valuation models.

Financial DNA score 47/100 — Average. P/E of 29.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩4,954.59
-0.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,870.65
+17.8%
√(22.5 × EPS × BVPS)
EPS=169, BVPS=9063.64
Graham Formula
₩1,915.33
-61.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩3,380.00
-32.2%
EPS × 20x (sector P/E)
EPS=169, Sector P/E=20x
Peter Lynch (PEG)
₩4,133.74
-17.1%
EPS × Growth% (PEG = 1 is fair)
EPS=169, g=24.5%
Dividend Discount (DDM)
₩1,716.09
-65.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=134.6, r=10%, g=2%
Book Value (P/B)
₩1,713.03
-65.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9063.64, ROE=1.9%, g=3%, r=10%
Reverse DCF
₩4,985.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: -24.5%
Margin of Safety
₩3,022.61
-39.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4030.14, 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.