KOREA NEW NETWORK CORPORATION
KOSDAQ
₩6,240.00
+0.65%
Delayed · cached 15 min
Fair value analysis
058400
KOREA NEW NETWORK CORPORATION
₩6,240.00
Close used for this calculation
₩2,154.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Quality radar
Consensus fair value
₩2,154.42
Above FV▼ -65.5% against the close used
Model range ₩480.25 – ₩5,334.67
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₩480.25Fair value₩2,154.42Bull₩5,334.67
FairClose
52-week traded range
52W low ₩4,520.0052W high ₩6,370.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KOREA NEW NETWORK CORPORATION closed at ₩6,240.00, 189.6% above the consensus fair value of ₩2,154.42 drawn from 10 valuation models.
Financial DNA score 51/100 — Good. P/E of 73.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,995.12
-68.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.7%, r=10%, tg=3%, n=10yr
Graham Number
₩1,813.17
-70.9%
√(22.5 × EPS × BVPS)
EPS=85, BVPS=1719.01 · outside Graham range (P/E 73.4, P/B 3.6) — asset-light, treat as a rough floor
Graham Formula
₩2,244.00
-64.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=5.7%, FD=3.3%
P/E Fair Value
₩1,700.00
-72.8%
EPS × 20x (sector P/E)
EPS=85, Sector P/E=20x
Peter Lynch (PEG)
₩480.25
-92.3%
EPS × Growth% (PEG = 1 is fair)
EPS=85, g=5.7%
EV/EBITDA
₩556.20
-91.1%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=5.77B
Dividend Discount (DDM)
₩5,334.67
-14.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=219.65, r=10%, g=5.7%
Book Value (P/B)
₩847.47
-86.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1719.01, ROE=4.9%, g=5.7%, r=10%
Reverse DCF
₩6,240.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.8% | Historical: 5.7%
Margin of Safety
₩1,453.55
-76.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1938.07, 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.