KOREA FUEL-TECH CORPORATION

123410 KRX Automobiles Automobiles
KOSDAQ
₩5,780.00
+0.17%
Delayed · cached 15 min

Fair value analysis

123410
KOREA FUEL-TECH CORPORATION
Automobiles›Automobiles
₩5,780.00
Close used for this calculation
₩18,196.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
79/100
Profitability19/25
Returns21/25
Balance Sheet16/25
Efficiency23/25
Growth23/25
Strong
Quality radar
79Prof.19/25Ret.21/25Eff.23/25B.Sht16/25Growth23/25

Consensus fair value

₩18,196.01
Below FV
▲ +214.8% against the close used
Model range ₩7,490.88 – ₩47,310.00
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₩7,490.88Fair value₩18,196.01Bull₩47,310.00
FairClose
52-week traded range
52W low ₩4,835.0052W high ₩6,020.00

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

Valuation summary

Trading below the consensus fair value

KOREA FUEL-TECH CORPORATION closed at ₩5,780.00, 68.2% below the consensus fair value of ₩18,196.01 drawn from 10 valuation models.

Financial DNA score 79/100 — Strong. P/E of 3.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩20,874.39
+261.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩18,187.59
+214.7%
√(22.5 × EPS × BVPS)
EPS=1577, BVPS=9322.58
Graham Formula
₩101,979.33
+1,664.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩31,540.00
+445.7%
EPS × 20x (sector P/E)
EPS=1577, Sector P/E=20x
Peter Lynch (PEG)
₩47,310.00
+718.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1577, g=30%
EV/EBITDA
₩25,488.05
+341.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=45.41B
Dividend Discount (DDM)
₩7,490.88
+29.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=138.72, r=10%, g=8%
Book Value (P/B)
₩25,287.50
+337.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9322.58, ROE=16.9%, g=6%, r=10%
Reverse DCF
₩5,780.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 40.8%
Margin of Safety
₩32,359.00
+459.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=43145.33, 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.