KX Innovation Co., Ltd.

122450 KRX Media Media
KOSDAQ
₩2,670.00
-1.84%
Delayed · cached 15 min

Fair value analysis

122450
KX Innovation Co., Ltd.
MediaMedia
₩2,670.00
Close used for this calculation
₩7,122.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability11/25
Returns15/25
Balance Sheet10/25
Efficiency25/25
Growth14/25
Good
Quality radar
61Prof.11/25Ret.15/25Eff.25/25B.Sht10/25Growth14/25

Consensus fair value

₩7,122.72
Below FV
▲ +166.8% against the close used
Model range ₩461.00 – ₩14,545.25
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₩461.00Fair value₩7,122.72Bull₩14,545.25
FairClose
52-week traded range
52W low ₩2,400.0052W high ₩2,800.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

KX Innovation Co., Ltd. closed at ₩2,670.00, 62.5% below the consensus fair value of ₩7,122.72 drawn from 10 valuation models.

Financial DNA score 61/100 — Good. P/E of 5.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩14,545.25
+444.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₩9,302.99
+248.4%
√(22.5 × EPS × BVPS)
EPS=461, BVPS=8343.75
Graham Formula
₩6,454.00
+141.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1%, FD=3.3%
P/E Fair Value
₩9,220.00
+245.3%
EPS × 20x (sector P/E)
EPS=461, Sector P/E=20x
Peter Lynch (PEG)
₩461.00
-82.7%
EPS × Growth% (PEG = 1 is fair)
EPS=461, g=1%
EV/EBITDA
₩14,300.13
+435.6%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=83.79B
Dividend Discount (DDM)
₩2,423.83
-9.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=190.1, r=10%, g=2%
Book Value (P/B)
₩2,681.92
+0.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8343.75, ROE=5.3%, g=3%, r=10%
Reverse DCF
₩2,670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 1%
Margin of Safety
₩7,410.42
+177.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9880.56, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.