KRAFTON, Inc.

259960 KRX Technology Technology
KOSPI
₩212,500.00
+1.92%
Delayed · cached 15 min

Fair value analysis

259960
KRAFTON, Inc.
TechnologyTechnology
₩212,500.00
Close used for this calculation
₩343,870.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability19/25
Returns14/25
Balance Sheet21/25
Efficiency13/25
Growth11/25
Strong
Quality radar
67Prof.19/25Ret.14/25Eff.13/25B.Sht21/25Growth11/25

Consensus fair value

₩343,870.57
Below FV
▲ +61.8% against the close used
Model range ₩147,921.46 – ₩580,935.89
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₩147,921.46Fair value₩343,870.57Bull₩580,935.89
FairClose
52-week traded range
52W low ₩204,000.0052W high ₩324,500.00

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.

Educational data only. Not a recommendation to buy, sell or hold any security.