KEPCO Plant Service & Engineering Co., Ltd
KOSPI
₩49,300.00
+0.82%
Delayed · cached 15 min
Fair value analysis
051600
KEPCO Plant Service & Engineering Co., Ltd
₩49,300.00
Close used for this calculation
₩38,642.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
₩38,642.20
Above FV▼ -21.6% against the close used
Model range ₩9,497.84 – ₩55,220.00
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₩9,497.84Fair value₩38,642.20Bull₩55,220.00
FairClose
52-week traded range
52W low ₩42,250.0052W high ₩67,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KEPCO Plant Service & Engineering Co., Ltd closed at ₩49,300.00, 27.6% above the consensus fair value of ₩38,642.20 drawn from 10 valuation models.
Financial DNA score 56/100 — Good. P/E of 17.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩30,788.22
-37.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩43,083.00
-12.6%
√(22.5 × EPS × BVPS)
EPS=2761, BVPS=29878.79 · outside Graham range (P/E 17.9, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₩31,291.33
-36.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩55,220.00
+12.0%
EPS × 20x (sector P/E)
EPS=2761, Sector P/E=20x
Peter Lynch (PEG)
₩9,497.84
-80.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2761, g=3.4%
EV/EBITDA
₩45,074.43
-8.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=202.85B
Dividend Discount (DDM)
₩19,485.83
-60.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1528.3, r=10%, g=2%
Book Value (P/B)
₩26,592.12
-46.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29878.79, ROE=9.2%, g=3%, r=10%
Reverse DCF
₩49,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.6% | Historical: -3.4%
Margin of Safety
₩30,071.73
-39.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=40095.64, 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.