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₩13,145.00Fair value₩23,867.71Bull₩101,343.15
FairClose
52-week traded range
52W low ₩11,240.0052W high ₩16,150.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NHN KCP Corp. closed at ₩14,490.00, 39.3% below the consensus fair value of ₩23,867.71 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 12.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩101,343.15
+599.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩14,472.81
-0.1%
√(22.5 × EPS × BVPS)
EPS=1195, BVPS=7790.32 · outside Graham range (P/E 12.1, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₩48,596.67
+235.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=11%, FD=3.3%
P/E Fair Value
₩23,900.00
+64.9%
EPS × 20x (sector P/E)
EPS=1195, Sector P/E=20x
Peter Lynch (PEG)
₩13,145.00
-9.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1195, g=11%
Dividend Discount (DDM)
₩13,301.82
-8.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=246.33, r=10%, g=8%
Book Value (P/B)
₩18,268.31
+26.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7790.32, ROE=15.4%, g=6%, r=10%
Reverse DCF
₩14,490.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.4% | Historical: 11%
Margin of Safety
₩35,308.62
+143.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=47078.16, 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.