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₩870.87Fair value₩10,955.09Bull₩15,513.01
FairClose
52-week traded range
52W low ₩9,930.0052W high ₩13,550.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
kt nasmedia Co., Ltd. closed at ₩12,730.00, 16.2% above the consensus fair value of ₩10,955.09 drawn from 10 valuation models.
Financial DNA score 40/100 — Average. P/E of 21.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩11,180.67
-12.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩15,513.01
+21.9%
√(22.5 × EPS × BVPS)
EPS=596.54, BVPS=17929.58
Graham Formula
₩6,760.79
-46.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩11,930.80
-6.3%
EPS × 20x (sector P/E)
EPS=596.54, Sector P/E=20x
Peter Lynch (PEG)
₩10,779.48
-15.3%
EPS × Growth% (PEG = 1 is fair)
EPS=596.54, g=18.1%
EV/EBITDA
₩10,807.20
-15.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=12.32B
Dividend Discount (DDM)
₩9,089.22
-28.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=712.88, r=10%, g=2%
Book Value (P/B)
₩870.87
-93.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17929.58, ROE=3.3%, g=3%, r=10%
Reverse DCF
₩12,730.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8% | Historical: -18.1%
Margin of Safety
₩8,509.74
-33.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11346.32, 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.