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₩13,362.30Fair value₩64,523.59Bull₩94,078.34
FairClose
52-week traded range
52W low ₩126,500.0052W high ₩163,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
KINX, Inc. closed at ₩138,400.00, 114.5% above the consensus fair value of ₩64,523.59 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 39.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩51,965.96
-62.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
₩57,931.81
-58.1%
√(22.5 × EPS × BVPS)
EPS=3535, BVPS=42195.12 · outside Graham range (P/E 39.2, P/B 3.3) — asset-light, treat as a rough floor
Graham Formula
₩75,696.13
-45.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=3.8%, FD=3.3%
P/E Fair Value
₩70,700.00
-48.9%
EPS × 20x (sector P/E)
EPS=3535, Sector P/E=20x
Peter Lynch (PEG)
₩13,362.30
-90.3%
EPS × Growth% (PEG = 1 is fair)
EPS=3535, g=3.8%
EV/EBITDA
₩94,078.34
-32.0%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=48.88B
Book Value (P/B)
₩31,137.56
-77.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42195.12, ROE=8.4%, g=3.8%, r=10%
Reverse DCF
₩138,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.2% | Historical: 3.8%
Margin of Safety
₩48,055.11
-65.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=64073.48, 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.