KYUNGDONG CITY GAS CO.,LTD

267290 KRX Utilities Utilities
KOSPI
₩22,200.00
-0.45%
Delayed · cached 15 min

Fair value analysis

267290
KYUNGDONG CITY GAS CO.,LTD
Utilities›Utilities
₩22,200.00
Close used for this calculation
₩51,165.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability9/25
Returns15/25
Balance Sheet14/25
Efficiency25/25
Growth14/25
Good
Quality radar
63Prof.9/25Ret.15/25Eff.25/25B.Sht14/25Growth14/25

Consensus fair value

₩51,165.70
Below FV
▲ +130.5% against the close used
Model range ₩18,760.13 – ₩136,203.09
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₩18,760.13Fair value₩51,165.70Bull₩136,203.09
FairClose
52-week traded range
52W low ₩18,510.0052W high ₩23,950.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

KYUNGDONG CITY GAS CO.,LTD closed at ₩22,200.00, 56.6% below the consensus fair value of ₩51,165.70 drawn from 10 valuation models.

Financial DNA score 63/100 — Good. P/E of 4.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩93,269.97
+320.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.9%, r=10%, tg=3%, n=10yr
Graham Number
₩99,735.58
+349.3%
√(22.5 × EPS × BVPS)
EPS=5576, BVPS=79285.71
Graham Formula
₩136,203.09
+513.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4.9%, FD=3.3%
P/E Fair Value
₩111,520.00
+402.3%
EPS × 20x (sector P/E)
EPS=5576, Sector P/E=20x
Peter Lynch (PEG)
₩27,378.16
+23.3%
EPS × Growth% (PEG = 1 is fair)
EPS=5576, g=4.9%
EV/EBITDA
₩69,059.44
+211.1%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=33.05B
Dividend Discount (DDM)
₩18,760.13
-15.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=910.2, r=10%, g=4.9%
Book Value (P/B)
₩31,153.52
+40.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=79285.71, ROE=6.9%, g=4.9%, r=10%
Reverse DCF
₩22,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 4.9%
Margin of Safety
₩82,636.62
+272.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=110182.16, 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.