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₩898.42Fair value₩5,835.72Bull₩11,687.29
FairClose
52-week traded range
52W low ₩3,455.0052W high ₩3,790.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KOOK SOON DANG CO.,LTD closed at ₩3,670.00, 37.1% below the consensus fair value of ₩5,835.72 drawn from 10 valuation models.
Financial DNA score 59/100 — Good. P/E of 9.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,440.79
+102.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩11,687.29
+218.5%
√(22.5 × EPS × BVPS)
EPS=397, BVPS=15291.67
Graham Formula
₩4,499.33
+22.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩7,940.00
+116.3%
EPS × 20x (sector P/E)
EPS=397, Sector P/E=20x
Peter Lynch (PEG)
₩10,568.14
+188.0%
EPS × Growth% (PEG = 1 is fair)
EPS=397, g=26.6%
EV/EBITDA
₩1,182.82
-67.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.86B
Dividend Discount (DDM)
₩898.42
-75.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.46, r=10%, g=2%
Book Value (P/B)
₩4,021.71
+9.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15291.67, ROE=2.6%, g=3%, r=10%
Reverse DCF
₩3,670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: -26.6%
Margin of Safety
₩5,918.89
+61.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7891.85, 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.