KDCHEM CO., LTD.
KOSDAQ
₩9,270.00
+0.11%
Delayed · cached 15 min
Fair value analysis
221980
KDCHEM CO., LTD.
₩9,270.00
Close used for this calculation
₩19,645.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Quality radar
Consensus fair value
₩19,645.99
Below FV▲ +111.9% against the close used
Model range ₩1,635.88 – ₩30,145.95
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₩1,635.88Fair value₩19,645.99Bull₩30,145.95
FairClose
52-week traded range
52W low ₩9,180.0052W high ₩11,220.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KDCHEM CO., LTD. closed at ₩9,270.00, 52.8% below the consensus fair value of ₩19,645.99 drawn from 10 valuation models.
Financial DNA score 73/100 — Strong. P/E of 9.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩30,145.95
+225.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩23,962.36
+158.5%
√(22.5 × EPS × BVPS)
EPS=936, BVPS=27264.71
Graham Formula
₩10,608.00
+14.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩18,720.00
+101.9%
EPS × 20x (sector P/E)
EPS=936, Sector P/E=20x
Peter Lynch (PEG)
₩11,129.04
+20.1%
EPS × Growth% (PEG = 1 is fair)
EPS=936, g=11.9%
EV/EBITDA
₩13,268.13
+43.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.97B
Dividend Discount (DDM)
₩5,555.05
-40.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=435.69, r=10%, g=2%
Book Value (P/B)
₩1,635.88
-82.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27264.71, ROE=3.4%, g=3%, r=10%
Reverse DCF
₩9,270.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: -11.9%
Margin of Safety
₩15,644.31
+68.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20859.08, 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.