OKONG Corporation

045060 KRX Chemicals Chemicals
KOSDAQ
₩2,095.00
+0.00%
Delayed · cached 15 min

Fair value analysis

045060
OKONG Corporation
ChemicalsChemicals
₩2,095.00
Close used for this calculation
₩3,814.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability6/25
Returns11/25
Balance Sheet23/25
Efficiency23/25
Growth12/25
Good
Quality radar
63Prof.6/25Ret.11/25Eff.23/25B.Sht23/25Growth12/25

Consensus fair value

₩3,814.05
Below FV
▲ +82.1% against the close used
Model range ₩560.94 – ₩7,312.78
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₩560.94Fair value₩3,814.05Bull₩7,312.78
FairClose
52-week traded range
52W low ₩2,085.0052W high ₩2,225.00

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

Valuation summary

Trading below the consensus fair value

OKONG Corporation closed at ₩2,095.00, 45.1% below the consensus fair value of ₩3,814.05 drawn from 10 valuation models.

Financial DNA score 63/100 — Good. P/E of 6.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩2,284.90
+9.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,312.78
+249.1%
√(22.5 × EPS × BVPS)
EPS=329, BVPS=7224.14
Graham Formula
₩3,728.67
+78.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩6,580.00
+214.1%
EPS × 20x (sector P/E)
EPS=329, Sector P/E=20x
Peter Lynch (PEG)
₩1,641.71
-21.6%
EPS × Growth% (PEG = 1 is fair)
EPS=329, g=5%
EV/EBITDA
₩3,230.31
+54.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.62B
Dividend Discount (DDM)
₩560.94
-73.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=44, r=10%, g=2%
Book Value (P/B)
₩1,630.59
-22.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7224.14, ROE=4.6%, g=3%, r=10%
Reverse DCF
₩2,095.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.8% | Historical: -5%
Margin of Safety
₩3,732.44
+78.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4976.59, 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.