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₩515.15Fair value₩1,855.78Bull₩2,660.00
FairClose
52-week traded range
52W low ₩733.0052W high ₩971.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
K-TOP REITS CO.,LTD. closed at ₩777.00, 58.1% below the consensus fair value of ₩1,855.78 drawn from 10 valuation models.
Financial DNA score 62/100 — 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
₩2,492.76
+220.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,577.47
+231.7%
√(22.5 × EPS × BVPS)
EPS=133, BVPS=2220
Graham Formula
₩1,507.33
+94.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,660.00
+242.3%
EPS × 20x (sector P/E)
EPS=133, Sector P/E=20x
Peter Lynch (PEG)
₩1,760.92
+126.6%
EPS × Growth% (PEG = 1 is fair)
EPS=133, g=13.2%
EV/EBITDA
₩516.49
-33.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.75B
Dividend Discount (DDM)
₩515.15
-33.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.4, r=10%, g=2%
Book Value (P/B)
₩932.40
+20.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2220, ROE=5.9%, g=3%, r=10%
Reverse DCF
₩777.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -13.2%
Margin of Safety
₩1,732.04
+122.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2309.39, 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.