KEPCO Engineering & Construction Company, Inc
KOSPI
₩152,000.00
+4.83%
Delayed · cached 15 min
Fair value analysis
052690
KEPCO Engineering & Construction Company, Inc
₩152,000.00
Close used for this calculation
₩66,576.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Quality radar
Consensus fair value
₩66,576.85
Above FV▼ -56.2% against the close used
Model range ₩12,909.21 – ₩145,112.00
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₩12,909.21Fair value₩66,576.85Bull₩145,112.00
FairClose
52-week traded range
52W low ₩79,900.0052W high ₩194,800.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KEPCO Engineering & Construction Company, Inc closed at ₩152,000.00, 128.3% above the consensus fair value of ₩66,576.85 drawn from 10 valuation models.
Financial DNA score 54/100 — Good. P/E of 67.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩12,909.21
-91.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩28,804.05
-81.0%
√(22.5 × EPS × BVPS)
EPS=2244, BVPS=16432.43 · outside Graham range (P/E 67.7, P/B 9.3) — asset-light, treat as a rough floor
Graham Formula
₩145,112.00
-4.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩44,880.00
-70.5%
EPS × 20x (sector P/E)
EPS=2244, Sector P/E=20x
Peter Lynch (PEG)
₩67,320.00
-55.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2244, g=30%
EV/EBITDA
₩24,285.50
-84.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=51.33B
Dividend Discount (DDM)
₩121,478.40
-20.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2249.6, r=10%, g=8%
Book Value (P/B)
₩31,468.11
-79.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16432.43, ROE=13.7%, g=6%, r=10%
Reverse DCF
₩152,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23.7% | Historical: 33.5%
Margin of Safety
₩43,444.74
-71.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=57926.32, 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.