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₩1,475.66Fair value₩3,510.67Bull₩6,314.18
FairClose
52-week traded range
52W low ₩3,985.0052W high ₩5,470.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KT Skylife Co.,Ltd. closed at ₩4,035.00, 14.9% above the consensus fair value of ₩3,510.67 drawn from 10 valuation models.
Financial DNA score 49/100 — Average. P/E of 27.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,755.15
-31.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,175.01
+53.0%
√(22.5 × EPS × BVPS)
EPS=147, BVPS=11528.57
Graham Formula
₩1,666.00
-58.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,940.00
-27.1%
EPS × 20x (sector P/E)
EPS=147, Sector P/E=20x
Peter Lynch (PEG)
₩4,410.00
+9.3%
EPS × Growth% (PEG = 1 is fair)
EPS=147, g=30%
EV/EBITDA
₩6,314.18
+56.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=22.98B
Dividend Discount (DDM)
₩3,709.27
-8.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=290.92, r=10%, g=2%
Book Value (P/B)
₩1,475.66
-63.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11528.57, ROE=1.3%, g=3%, r=10%
Reverse DCF
₩4,035.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.4% | Historical: -45.5%
Margin of Safety
₩2,538.03
-37.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3384.04, 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.