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₩13,878.13Fair value₩18,453.91Bull₩36,260.11
FairClose
52-week traded range
52W low ₩4,305.0052W high ₩8,140.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KUMHO TIRE CO., INC. closed at ₩7,370.00, 60.1% below the consensus fair value of ₩18,453.91 drawn from 7 valuation models.
Financial DNA score 54/100 — Good. P/E of 6.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩36,260.11
+392.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩13,884.22
+88.4%
√(22.5 × EPS × BVPS)
EPS=1209, BVPS=7086.54
P/E Fair Value
₩24,180.00
+228.1%
EPS × 20x (sector P/E)
EPS=1209, Sector P/E=20x
EV/EBITDA
₩13,878.13
+88.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=575.86B
Book Value (P/B)
₩14,294.56
+94.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7086.54, ROE=17.1%, g=3%, r=10%
Reverse DCF
₩7,370.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.4% | Historical: 0%
Margin of Safety
₩18,581.08
+152.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24774.78, 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.