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₩319.35Fair value₩6,575.84Bull₩9,168.98
FairClose
52-week traded range
52W low ₩2,285.0052W high ₩3,305.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KM CORPORATION closed at ₩3,300.00, 49.8% below the consensus fair value of ₩6,575.84 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,578.63
+99.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩9,168.98
+177.8%
√(22.5 × EPS × BVPS)
EPS=351, BVPS=10645.16
Graham Formula
₩3,978.00
+20.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩7,020.00
+112.7%
EPS × 20x (sector P/E)
EPS=351, Sector P/E=20x
Peter Lynch (PEG)
₩2,379.78
-27.9%
EPS × Growth% (PEG = 1 is fair)
EPS=351, g=6.8%
Dividend Discount (DDM)
₩631.13
-80.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.5, r=10%, g=2%
Book Value (P/B)
₩319.35
-90.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10645.16, ROE=3.2%, g=3%, r=10%
Reverse DCF
₩3,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: -6.8%
Margin of Safety
₩5,014.80
+52.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6686.4, 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.