Kyungdong City Gas Co Ltd (267290) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Kyungdong City Gas Co Ltd stock KRW 51,635, price KRW 20,500, upside +151.9%, quality 61 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range 16,225 KRW – 25,157 KRW · fair‑value band 39,127 KRW – 67,125 KRW · the 20,500 KRW price screens below the 51,635 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Kyungdong City Gas Co in your weekly email
Every Wednesday you see whether Kyungdong City Gas Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Kyungdong City Gas Co., Ltd engages in the manufacture and supply of liquefied natural gas through a network of pipelines. It also provides fuel cell power generation, information and communication industry, and plumbing rental business. The company is headquartered in Ulsan, South Korea.
Stock analysis
Kyungdong City Gas Co Ltd (267290) currently trades at 20,500 KRW, while our model-based Fair Value estimate is 51,635 KRW, implying the stock looks roughly 60% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 91,833 KRW per share, and 21 of the 25 models we run sit above the 20,500 KRW price.
Bear case: the Dividend Discount group reads lowest at 8,857 KRW, and 4 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 39,127 KRW (bear) to 67,125 KRW (bull), the price of 20,500 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 61/100 (solid quality), in the Utilities sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Kyungdong City Gas Co Ltd reported revenue of 1.8T KRW in FY2025 versus 1.5T KRW in FY2021, a compound +4.8%/yr. Reported net income was 32.8B KRW in FY2025, compounding +10.4%/yr from FY2021.
Key figures
Market cap 121B KRW (≈ $89.3M) Micro · P/E ratio 3.3 · P/S ratio 0.07 · EPS (TTM) 6,295 KRW · Dividend yield 4.3% · Net margin 2.2% · Return on equity 7.7% · Return on assets (EBIT) 2.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 14% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −21% fair-value upside, at 152%, 267290 screens cheaper than that median.
Fair Value models
Bear39,127 KRWFair Value 51,635 KRWBull67,125 KRW
Price 20,500 KRW · Upside +151.9%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (4,648 KRW per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF57,333 KRW69,853 KRW84,529 KRW82
Growth DCF58,048 KRW69,553 KRW82,523 KRW80
Owner Earnings61,631 KRW75,443 KRW91,633 KRW78
All 25 models by family
DCF Models
FCF DCF57,333 KRW69,853 KRW84,529 KRW82
Owner Earnings61,631 KRW75,443 KRW91,633 KRW78
5Y Revenue Exit60,637 KRW82,120 KRW108,213 KRW74
5Y EBITDA Exit60,733 KRW82,289 KRW105,892 KRW76
5Y P/E Exit70,726 KRW99,781 KRW128,225 KRW72
10Y Revenue Exit57,630 KRW74,893 KRW95,537 KRW68
10Y EBITDA Exit58,823 KRW74,993 KRW94,057 KRW70
10Y P/E Exit64,342 KRW85,406 KRW108,295 KRW65
Earnings-Based
Graham-Dodd37,920 KRW80,915 KRW102,696 KRW66
PEG = 1.012,374 KRW17,677 KRW22,980 KRW57
EPV49,539 KRW53,904 KRW57,497 KRW74
Dividend Discount
Gordon GGM6,479 KRW9,055 KRW11,361 KRW69
DDM Multi-Stage6,479 KRW8,660 KRW10,754 KRW67
Multiples
P/E Multiple75,281 KRW100,375 KRW125,469 KRW63
P/S Multiple71,099 KRW94,799 KRW118,499 KRW58
P/B Multiple18,575 KRW24,767 KRW30,959 KRW55
EV/EBIT78,787 KRW99,825 KRW120,862 KRW66
EV/EBITDA70,568 KRW88,866 KRW107,165 KRW67
EV/Revenue66,725 KRW88,604 KRW110,484 KRW54
Asset-Based
NCAV (Graham)7,898 KRW11,967 KRW14,958 KRW54
Growth DCF
Growth DCF58,048 KRW69,553 KRW82,523 KRW80
Rev-Margin DCF60,637 KRW82,769 KRW106,011 KRW74
Economic Profit
Residual Income60,995 KRW62,475 KRW66,638 KRW76
ROIC Compounder49,539 KRW53,904 KRW57,497 KRW72
Growth Earnings
Growth-Adj P/E56,014 KRW80,020 KRW104,027 KRW67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−1.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−8.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.1%
Start year 2020 (pandemic)
Revenue growth 8 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.2%
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+12.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.2%
Dividend (yield on the price)4.3%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.2% → 2%
Growth Forecast
Little optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Compare Kyungdong City Gas Co Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Utilities - Regulated Gas · 107 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Top 25%
Fair Value upside+151.9% · Top 25%
Profitability
Return on equity (12 months)7.7% · Below median
Return on assets3.5% · Below median
Net margin (12 months)2.2% · Bottom 25%
Operating margin (12 months)1.6% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)32.9% · Top 25%
Dividend yield (12 months)4.3% · Above median
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Utilities - Regulated Gas median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Kyungdong City Gas Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/267290
Frequently asked questions
Is Kyungdong City Gas Co Ltd (267290) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 51,635 KRW versus a price of 20,500 KRW, about +152% upside (undervalued).
What is the fair value of 267290?
Our model-based fair value for Kyungdong City Gas Co Ltd is 51,635 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 20,500 KRW.
What is the quality score of 267290?
Kyungdong City Gas Co Ltd has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Kyungdong City Gas Co Ltd (267290)?
Our model-based price target is the fair value of 51,635 KRW (as of Nov 9, 2026) from 25 valuation models. Cautious scenario 39,127 KRW, optimistic scenario 67,125 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Kyungdong City Gas Co Ltd stock forecast for 2026?
Our models put fair value at 51,635 KRW, about +152% upside versus a price of 20,500 KRW (undervalued). Cautious scenario 39,127 KRW, optimistic scenario 67,125 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Kyungdong City Gas Co Ltd (267290)?
Kyungdong City Gas Co Ltd reported trailing-twelve-month revenue of about 1.7T KRW (latest available figure, as of Nov 9, 2026).
Does Kyungdong City Gas Co Ltd pay a dividend?
Kyungdong City Gas Co Ltd currently shows a dividend yield of 4.27% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Kyungdong City Gas Co Ltd (267290) and when is the ex-dividend date?
Kyungdong City Gas Co Ltd pays a dividend of 875.00 KRW per share a year, a dividend yield of 4.3%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 2017. The payout ratio is 13.9% of earnings. Free cash flow covers the dividend 5.65 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Kyungdong City Gas Co Ltd (267290)?
For today's price to be fair in a discounted-cash-flow model, Kyungdong City Gas Co Ltd would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.1 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 267290 use?
Our models discount Kyungdong City Gas Co Ltd at 11.6 %: a base by market capitalisation (micro), damped by beta 0.45, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Kyungdong City Gas Co Ltd that is less than minus 40 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Kyungdong City Gas Co Ltd (267290) delivered so far?
Over the past 5 years revenue at Kyungdong City Gas Co Ltd grew +10.1 % a year. The price currently implies free-cash-flow growth of less than minus 40 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Kyungdong City Gas Co Ltd (267290) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into Kyungdong City Gas Co Ltd (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Kyungdong City Gas Co Ltd (267290)?
The free-cash-flow yield on the price is 24.13 %: that much free cash flow Kyungdong City Gas Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Kyungdong City Gas Co Ltd (267290)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kyungdong City Gas Co Ltd it is 51,635 KRW per share (as of Nov 9, 2026), against a price of 20,500 KRW. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Kyungdong City Gas Co Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 267290 trades below its calculated fair value: price 20,500 KRW, fair value 51,635 KRW, a gap of about +152% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 267290?
No. The price is what the market pays today (20,500 KRW); the fair value is what the company's own numbers justify (51,635 KRW). For Kyungdong City Gas Co Ltd the two are 31,135 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Kyungdong City Gas Co Ltd worth?
The market values Kyungdong City Gas Co Ltd at about 121B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 20,500 KRW; our models calculate a fair value of 51,635 KRW per share.
What do the bullish and bearish scenarios say about 267290?
Our models span a range for Kyungdong City Gas Co Ltd: cautious scenario 39,127 KRW, base 51,635 KRW, optimistic 67,125 KRW per share (as of Nov 9, 2026, price 20,500 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 267290?
Kyungdong City Gas Co Ltd trades at a price-to-earnings ratio of 3.3 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 51,635 KRW is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 5.1. Other multiples: P/B 0.3, P/S 0.1.
How solid is the balance sheet of Kyungdong City Gas Co Ltd (267290)?
Balance-sheet figures for Kyungdong City Gas Co Ltd (as of Nov 9, 2026): return on equity 7.7%, debt of 0.01 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 267290 from its 52-week high?
Kyungdong City Gas Co Ltd trades at 20,500 KRW, about 14% below its 52-week high of 23,950 KRW and 11% above the low of 18,510 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 51,635 KRW is for.
Which stocks are comparable to Kyungdong City Gas Co Ltd?
From the same area (Utilities) we also value Naturgy Energy Group, Atmos Energy Corporation, Snam S.p.A, NiSource Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Kyungdong City Gas Co Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 20,500 KRW, calculated fair value 51,635 KRW (+152%), Quality Score 61/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 267290 calculated?
We run Kyungdong City Gas Co Ltd through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 51,635 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Kyungdong City Gas Co Ltd currently trades 60% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Kyungdong City Gas Co Ltd (267290)?
The closing price on Nov 6, 2026 was 20,500 KRW. Our model-based fair value is 51,635 KRW, about +152% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kyungdong City Gas Co Ltd right now?
The price is below even our cautious bear case (39,127 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Kyungdong City Gas Co Ltd
How large is the market capitalisation of Kyungdong City Gas Co Ltd (267290)?
The market capitalisation of Kyungdong City Gas Co Ltd is 121B KRW (≈ $89.3M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Kyungdong City Gas Co Ltd (267290)?
The price-to-sales ratio of Kyungdong City Gas Co Ltd is 0.07 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Kyungdong City Gas Co Ltd (267290)?
Earnings per share at Kyungdong City Gas Co Ltd are 6,295 KRW (price ÷ EPS = P/E 3.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Kyungdong City Gas Co Ltd (267290)?
The dividend yield of Kyungdong City Gas Co Ltd is 4.3% (payout 13.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Kyungdong City Gas Co Ltd (267290)?
The net margin of Kyungdong City Gas Co Ltd is 2.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Kyungdong City Gas Co Ltd (267290)?
The return on equity (ROE) of Kyungdong City Gas Co Ltd is 7.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Kyungdong City Gas Co Ltd (267290)?
On an EBIT basis the return on assets of Kyungdong City Gas Co Ltd is 2.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Kyungdong City Gas Co Ltd (267290)?
The operating margin of Kyungdong City Gas Co Ltd is 1.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kyungdong City Gas Co Ltd (267290)?
Revenue at Kyungdong City Gas Co Ltd is growing +32.9% versus a year earlier (3y avg −8.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Kyungdong City Gas Co Ltd (267290)?
Earnings per share at Kyungdong City Gas Co Ltd are growing +58.0% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Kyungdong City Gas Co Ltd in the live analysis
One click puts Kyungdong City Gas Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026