EN DE

Korea Gas Corporation (036460) Fair Value & Analysis

Utilities · KR · Market cap 2.8T KRW

KG Korea Gas Corporation 036460 · KO
Price35,750 KRW
Fair Value35,768 KRW
Upside+0.1%
Quality48/100
Watch Korea Gas Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.9% net margin
High debt · generates free cash flow
3.64% dividend yield
Trails peers (4/11)
Narrow moat 27/100
Evidence: High Range 25,336 KRW – 44,710 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 27,435 KRW to 35,768 KRW (+30.4%) since Jul 6, 2026. Share price +7.7% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 25,336 KRW (bear) to 44,710 KRW (bull), base 35,768 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 48/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

59,142 KRW 21,235 KRW Fair Value 35,768 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 21,235 KRW – 59,142 KRW · fair‑value band 25,336 KRW – 44,710 KRW · the 35,750 KRW price screens below the 35,768 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Korea Gas Corporation (036460) currently trades at 35,750 KRW, while our model-based Fair Value estimate is 35,768 KRW, implying the stock looks roughly 0.1% fairly valued today. The Quality Score stands at 48/100 (below-average quality), in the Utilities sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Korea Gas Corporation generated revenue of 34.8T KRW at a net margin of 0.9%. Revenue declined 7.3% year over year. It earns a return on equity of 2.8%. Net debt stands at 33.9T KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 25,336 KRW (bear case) to 44,710 KRW (bull case); at 35,750 KRW, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 25% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -19% fair-value upside, at 0%, 036460 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 330,329 KRW 567,750 KRW 906,668 KRW 80
Residual Income 86,447 KRW 81,072 KRW 61,614 KRW 76
Rev-Margin DCF 94,591 KRW 224,973 KRW 365,971 KRW 74
All 22 models by family
DCF Models
FCF DCF 310,882 KRW 561,872 KRW 934,344 KRW 38
5Y Revenue Exit 94,591 KRW 216,132 KRW 360,771 KRW 39
5Y EBITDA Exit 156,306 KRW 325,005 KRW 509,230 KRW 41
5Y P/E Exit 13,122 KRW 38
10Y Revenue Exit 161,369 KRW 285,292 KRW 429,807 KRW 36
10Y EBITDA Exit 207,491 KRW 360,263 KRW 539,686 KRW 37
10Y P/E Exit 87,273 KRW 131,094 KRW 172,501 KRW 35
Earnings-Based
Graham-Dodd 10,364 KRW 23,010 KRW 29,377 KRW 54
PEG = 1.0 3,702 KRW 5,289 KRW 6,875 KRW 46
EPV 29,772 KRW 59
Multiples
P/E Multiple 20,576 KRW 27,435 KRW 34,293 KRW 63
P/S Multiple 19,433 KRW 25,911 KRW 32,388 KRW 58
P/B Multiple 19,433 KRW 25,911 KRW 32,388 KRW 55
EV/EBIT 45,996 KRW 140,055 KRW 234,114 KRW 53
EV/EBITDA 117,269 KRW 235,086 KRW 352,903 KRW 54
EV/Revenue 89,890 KRW 187,711 KRW 43
Asset-Based
NCAV (Graham) 61,887 KRW 82,929 KRW 123,774 KRW 50
Growth DCF
Growth DCF 330,329 KRW 567,750 KRW 906,668 KRW 80
Rev-Margin DCF 94,591 KRW 224,973 KRW 365,971 KRW 74
Economic Profit
Residual Income 86,447 KRW 81,072 KRW 61,614 KRW 76
ROIC Compounder 29,772 KRW 72
Growth Earnings
Growth-Adj P/E 15,487 KRW 22,124 KRW 28,761 KRW 68

Widest divergence: DCF Models (285,292 KRW) versus Earnings-Based (5,289 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 34.8T KRW
Revenue growth (YoY) -7.3%
Net margin 0.9%
Return on equity 2.8%
Free cash flow 4.3T KRW FY2025
Operating margin 7.7%
More key figures
Dividend yield 3.6%
EPS growth (YoY) +49.3%
Net debt 33.9T KRW FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 46 · Market factors (momentum, volatility) 40

Profitability 21
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 7
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Korea Gas Corporation engages in the exploration, development, production, import, and wholesale of liquefied natural gas (LNG), compressed natural gas, and natural gas in Korea, Australia, Iraq, Mozambique, and Myanmar. It operates through the Natural Gas Wholesale and Others segments.

Full company description

Korea Gas Corporation engages in the exploration, development, production, import, and wholesale of liquefied natural gas (LNG), compressed natural gas, and natural gas in Korea, Australia, Iraq, Mozambique, and Myanmar. It operates through the Natural Gas Wholesale and Others segments. The company manufactures and supplies natural gas, as well as refines and sells by-products; construct and operates receiving terminals and supply networks; explores, imports, and exports natural gas and LPG; manufactures and supplies hydrogen; develops, exports, and import hydrogen energy; and researches and develops gas-related technologies, as well as is involved in supply of power and heat, equipment conservation, terminal management, labor force management, and construction of hydrogen charging station. As of December 31, 2024, it owned and operated a pipeline network of 5,206 kilometers. It serves power-generating companies and city gas companies. Korea Gas Corporation was incorporated in 1983 and is headquartered in Daegu, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Korea Gas Corporation reported revenue of 35.7T KRW in FY2025 versus 27.5T KRW in FY2021, a compound +6.7%/yr. Reported net income was 133B KRW in FY2025, compounding −38.8%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
35.7T KRW
Latest YoY
−6.9%
Avg. growth/yr (3Y)
−11.6%
Avg. growth/yr (5Y)
+11.4%
Avg. growth/yr (25Y)
+7.3%
Revenue +6.7%/yr
FY21 27.5T KRW
FY22 51.7T KRW
FY23 44.6T KRW
FY24 38.4T KRW
FY25 35.7T KRW
Net income −38.8%/yr
FY21 951B KRW
FY22 1.5T KRW
FY23 −761B KRW
FY24 1.1T KRW
FY25 133B KRW

Watch 036460: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Korea Gas Corporation Fair Value". https://www.fairvalue-calculator.com/stock/036460

Peer Group

Utilities - Regulated Gas · 104 stocks

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.

Quality Score 48 · Below median
Fair Value upside +0% · Above median
Return on equity (TTM) 3% · Bottom 25%
Return on assets 2% · Below median
Net margin (TTM) 1% · Bottom 25%
Operating margin (TTM) 8% · Below median
Revenue growth -7% · Below median
Dividend yield (TTM) 3.6% · Above median
Debt / equity 2.01× · Higher than 75% of peers

Valuation Multiples vs Utilities - Regulated Gas median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 5.1× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 33 · sector 22
FUTURE 0 · sector 0
PAST 11 · sector 34
HEALTH 0 · sector 85
DIVIDEND 73 · sector 67

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Utilities - Regulated Gas stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Naturgy Energy Group NTGY €28.84 €35.80 +24%
Atmos Energy Corporation ATO $177.68 $85.67 -52%
NiSource Inc NI $47.07 $28.59 -39%
Uniper SE UN0 €42.80 €49.13 +15%
The Hong Kong and China Gas Company 0003 HK$7.03 HK$5.08 -28%
Italgas S.p.A IG €9.98 €8.11 -19%
GAIL (India) Limited GAIL ₹171.71 ₹147.74 -14%
Adani Total Gas Limited ATGL ₹723.90 ₹101.36 -86%
ENN Natural Gas Co 600803 ¥17.30 ¥25.71 +49%
UGI Corporation UGI $35.84 $27.13 -24%

Compare Korea Gas Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Korea Gas Corporation (036460) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 35,768 KRW versus a price of 35,750 KRW, about +0% (fairly valued).
What is the fair value of 036460?
Our model-based fair value for Korea Gas Corporation is 35,768 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 35,750 KRW.
What is the quality score of 036460?
Korea Gas Corporation has a Quality Score of 48/100. 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 revenue of Korea Gas Corporation (036460)?
Korea Gas Corporation reported trailing-twelve-month revenue of about 34.8T KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 036460?
The net profit margin of Korea Gas Corporation is about 0.9%, meaning it keeps roughly 0.9% of revenue as net income. Based on the latest reported figures.
Does Korea Gas Corporation pay a dividend?
Korea Gas Corporation currently shows a dividend yield of about 3.23% relative to its recent price (as of Jul 22, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Korea Gas Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.