KB No.31 Special Purpose AcquisitionKB제31호스팩
492220 · KOSDAQ · ₩492220 · KB제31호스팩
Valuation model · P/B vs ROE (excess return)
Banks, insurers and brokers don't suit a cash flow model (borrowing and lending is their business), so we value them on book value and return on equity: P/B vs ROE.
Fair value per share
With these assumptions the model gives no positive value.
- Cost of equity
- 9.5%
- Fair P/B
- 0.00×
- P/B now
- 1.00×
Model estimate based on the assumptions shown. Not a price target and not a buy or sell signal. This is not financial advice.
Bear / Base / Bull
- Bear
- —
- Base
- —
- Bull
- ₩280
- −86.2%
Bear: ROE 2 points lower and cost of equity 1 point higher. Bull: the opposite.
Assumptions
Sign in to change the assumptions and see the results update. Sign in
Business
- 0.9%
Yearly profit as a share of shareholders' equity.
Default: average return on equity of the last 2 annual reports.
- 2%
How fast book value and profits grow over the long run.
Default: close to the economy's long-run growth.
Discount rate
- 4.01%
Yield on Korea's 10-year government bond: the return with almost no risk.
Default: Korea Treasury Bond 10-year yield on 2026-10-30.
- 1
How much the share moves when the market moves: 1 means just like the market.
Default: 1.0. Measured beta is 0.6, but against a KOSPI dominated by chipmakers that understates a bank's or insurer's risk, so we use at least the market's.
- 5.5%
The extra return investors want for owning shares instead of bonds.
Default: a typical premium for Korean shares.
Starting point
- Net debt (borrowings and leases − cash and deposits)
- −₩12B
- Equity (book value)
- ₩13B
- Book value per share ₩2,027
- Shares
- 6,210,000
- Share price
- ₩2,030
- Market cap
- ₩13B
Sensitivity
Fair value per share as two inputs change; the middle is the current case.
| Cost of equity ↓ · ROE → | −1.1% | −0.1% | 0.9% | 1.9% | 2.9% |
|---|---|---|---|---|---|
| 8.5% | — | — | — | — | ₩280 |
| 9.0% | — | — | — | — | ₩260 |
| 9.5% | — | — | — | — | ₩243 |
| 10.0% | — | — | — | — | ₩228 |
| 10.5% | — | — | — | — | ₩214 |
Now (TTM)
- Market cap
- ₩13B
- Enterprise value
- ₩130M
- P/E
- 48.2×
- P/B
- 1.0×
- P/S
- —
- EV/EBITDA
- —
- Dividend yield
- 0.0%
Over time (at each year end)
| 2025 | 2024 | |
|---|---|---|
| Price | ₩2,015 | ₩1,926 |
| Market cap | ₩13B | ₩12B |
| P/E | 54.4× | — |
| P/B | 1.0× | 1.0× |
| P/S | — | — |
| EV/EBITDA | — | — |
| Dividend yield | 0.0% | — |
Versus similar companies
| Company | P/E | P/B | P/S | EV/EBITDA | Dividend yield |
|---|---|---|---|---|---|
| KB No.31 Special Purpose Acquisition | 48.2× | 1.0× | — | — | 0.0% |
| Mirae Asset Securities | 3.6× | 0.9× | 0.3× | — | 1.2% |
| NH Investment & Securities | 5.8× | 0.8× | — | — | 5.4% |
| Samsung Securities | 4.9× | 0.8× | — | — | 5.0% |
| KIWOOM Securities | 3.3× | 0.8× | 0.2× | 21.5× | 5.2% |
| Samsung Card | 7.6× | 0.6× | — | 28.7× | 6.6% |
| Macquarie Korea Infrastructure Fund | — | — | — | — | — |
| Similar companies (median) | 4.9× | 0.8× | 0.2× | 25.1× | 5.2% |
Calculated from end-of-day prices and filed financial statements. Not a recommendation. This is not financial advice.
Also known as: KB No.31 Special Purpose Acquisition / KB제31호스팩 / 492220 / KRX:492220
Source: KRX statistical information