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₩5,067.36Fair value₩8,597.85Bull₩26,101.87
FairClose
52-week traded range
52W low ₩2,535.0052W high ₩2,935.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KL-Net Corp. closed at ₩2,760.00, 67.9% below the consensus fair value of ₩8,597.85 drawn from 10 valuation models.
Financial DNA score 89/100 — Exceptional. P/E of 6.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩9,377.11
+239.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩5,727.43
+107.5%
√(22.5 × EPS × BVPS)
EPS=449, BVPS=3247.06
Graham Formula
₩26,101.87
+845.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=17.6%, FD=3.3%
P/E Fair Value
₩8,980.00
+225.4%
EPS × 20x (sector P/E)
EPS=449, Sector P/E=20x
Peter Lynch (PEG)
₩7,879.95
+185.5%
EPS × Growth% (PEG = 1 is fair)
EPS=449, g=17.6%
EV/EBITDA
₩10,154.23
+267.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.63B
Dividend Discount (DDM)
₩5,067.36
+83.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=93.84, r=10%, g=8%
Book Value (P/B)
₩6,559.06
+137.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3247.06, ROE=14.1%, g=6%, r=10%
Reverse DCF
₩2,760.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.3% | Historical: 17.6%
Margin of Safety
₩9,409.95
+240.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12546.6, 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.