The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KPX HOLDINGS CO., LTD. closed at ₩97,700.00, 40.6% below the consensus fair value of ₩164,474.13 drawn from 10 valuation models.
Financial DNA score 69/100 — Strong. P/E of 4.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩145,500.99
+48.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.5%, r=10%, tg=3%, n=10yr
Graham Number
₩355,403.21
+263.8%
√(22.5 × EPS × BVPS)
EPS=20111, BVPS=279142.86
Graham Formula
₩628,535.79
+543.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=7.5%, FD=3.3%
P/E Fair Value
₩402,220.00
+311.7%
EPS × 20x (sector P/E)
EPS=20111, Sector P/E=20x
Peter Lynch (PEG)
₩150,229.17
+53.8%
EPS × Growth% (PEG = 1 is fair)
EPS=20111, g=7.5%
EV/EBITDA
₩56,128.67
-42.5%
(EBITDA × 13.7x − Net Debt) ÷ Shares
EBITDA=42.96B
Dividend Discount (DDM)
₩294,658.95
+201.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6936.7, r=10%, g=7.5%
Book Value (P/B)
₩81,649.29
-16.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=279142.86, ROE=7.2%, g=6%, r=10%
Reverse DCF
₩97,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 7.5%
Margin of Safety
₩287,186.25
+193.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=382915, 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.