KG Eco Solution Co., Ltd.
KOSDAQ
₩5,700.00
+1.24%
Delayed · cached 15 min
Fair value analysis
151860
KG Eco Solution Co., Ltd.
₩5,700.00
Close used for this calculation
₩9,519.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Quality radar
Consensus fair value
₩9,519.47
Below FV▲ +67.0% against the close used
Model range ₩7,110.18 – ₩28,415.72
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₩7,110.18Fair value₩9,519.47Bull₩28,415.72
FairClose
52-week traded range
52W low ₩4,990.0052W high ₩5,940.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KG Eco Solution Co., Ltd. closed at ₩5,700.00, 40.1% below the consensus fair value of ₩9,519.47 drawn from 4 valuation models.
Financial DNA score 67/100 — Strong. P/E of 2.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,681.81
+34.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩28,415.72
+398.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=191.26B
Dividend Discount (DDM)
₩7,110.18
+24.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=131.67, r=10%, g=8%
Book Value (P/B)
₩19,279.41
+238.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=33529.41, ROE=5.8%, g=6%, r=10%
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.