The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KRAFTON, Inc. closed at ₩212,500.00, 38.2% below the consensus fair value of ₩343,870.57 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 12.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩430,610.34
+102.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩241,401.29
+13.6%
√(22.5 × EPS × BVPS)
EPS=16454, BVPS=157407.41
Graham Formula
₩580,935.89
+173.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=9%, FD=3.3%
P/E Fair Value
₩329,080.00
+54.9%
EPS × 20x (sector P/E)
EPS=16454, Sector P/E=20x
Peter Lynch (PEG)
₩147,921.46
-30.4%
EPS × Growth% (PEG = 1 is fair)
EPS=16454, g=9%
EV/EBITDA
₩337,047.86
+58.6%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=1.05T
Book Value (P/B)
₩174,328.70
-18.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=157407.41, ROE=10.4%, g=6%, r=10%
Reverse DCF
₩212,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.2% | Historical: 9%
Margin of Safety
₩296,630.16
+39.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=395506.88, 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.