KT Corporation (KT) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

KT — Fair Value Analysis

KT Corporation

Current: $19.00Undervalued

Fair Value Range

Bear Case (25th pct.)

$35360.05

186005.5% vs price

Base Case (Median)

$40676.16

213985.1% vs price

Bull Case (75th pct.)

$43879.73

230845.9% vs price

$35360.05$40676.16$43879.73

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$38103.99	200447.3%	High (40%)
PE Comparable	$43248.32	227522.7%	Medium (25%)
Graham Number	$45773.98	240815.7%	Low (10%)
EV/FCF	$27128.21	142680.0%	Medium (20%)

Interpretation

Based on 4 out of 8 methods, KT appears undervalued at the current price of $19.00. The base case fair value of $40676.16 implies 213985.1% upside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.