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₩29,837.70Fair value₩70,753.96Bull₩331,050.72
FairClose
52-week traded range
52W low ₩23,000.0052W high ₩26,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KUKBO DESIGN closed at ₩25,700.00, 63.7% below the consensus fair value of ₩70,753.96 drawn from 10 valuation models.
Financial DNA score 76/100 — Strong. P/E of 4.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩119,213.21
+363.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩80,196.17
+212.0%
√(22.5 × EPS × BVPS)
EPS=6006, BVPS=47592.59
Graham Formula
₩331,050.72
+1,188.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=16.4%, FD=3.3%
P/E Fair Value
₩120,120.00
+367.4%
EPS × 20x (sector P/E)
EPS=6006, Sector P/E=20x
Peter Lynch (PEG)
₩98,618.52
+283.7%
EPS × Growth% (PEG = 1 is fair)
EPS=6006, g=16.4%
EV/EBITDA
₩124,631.77
+384.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=45.76B
Dividend Discount (DDM)
₩29,837.70
+16.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=552.55, r=10%, g=8%
Book Value (P/B)
₩74,363.43
+189.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=47592.59, ROE=12.3%, g=6%, r=10%
Reverse DCF
₩25,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 16.4%
Margin of Safety
₩121,983.77
+374.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=162645.03, 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.