US · KEP
Korea Electric Power Corporation
- Sector
- Utilities · Regulated Electric
- Headquarters
- Naju-Si 58322
- Website
- home.kepco.co.kr
Price · as of 2024-12-31
$15.13
Market cap 25.04B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.00 | -100% |
| Intrinsic Value(DCF) | $35.13 | +132.19% |
| Graham-Dodd Method(GD) | $30.60 | +102.25% |
| Graham Formula(GF) | $28.20 | +86.38% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $12.10 | $13.84 | $0.52 | $22.80 | $0.00 |
| 2011 | $10.44 | $13.74 | $0.00 | $19.80 | $0.00 |
| 2012 | $14.67 | $15.67 | $2.52 | $18.90 | $0.00 |
| 2013 | $17.26 | $18.74 | $0.39 | $28.30 | $0.60 |
| 2014 | $18.89 | $22.85 | $2.72 | $36.40 | $21.70 |
| 2015 | $24.08 | $34.25 | $12.74 | $70.10 | $78.00 |
| 2016 | $17.82 | $39.21 | $15.88 | $41.80 | $39.10 |
| 2017 | $15.11 | $26.42 | $11.01 | $32.10 | $5.40 |
| 2018 | $15.17 | $20.75 | $5.82 | $29.90 | $0.00 |
| 2019 | $8.64 | $18.16 | $2.53 | $29.90 | $0.00 |
| 2020 | $10.18 | $22.33 | $6.04 | $43.10 | $6.60 |
| 2021 | $9.86 | $18.11 | $0.00 | $13.80 | $0.00 |
| 2022 | $6.51 | $11.93 | $0.00 | $0.00 | $0.00 |
| 2023 | $9.13 | $14.42 | $61.73 | $6.10 | $0.00 |
| 2024 | $7.70 | $20.45 | $264.83 | $30.60 | $28.20 |
AI valuation
Our deep-learning model estimates Korea Electric Power Corporation's (KEP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.00
- Current price
- $15.13
- AI upside
- -100%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$35.13
+132.19% upside
Graham-Dodd
$30.60
+102.25% upside
Graham Formula
$28.20
+86.38% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| KEP | Korea Electric Power Corp… | $15.13 | 25.04B | +35% | +132% | +102% | +86% | 3.99 | 0.35 | 0.15 | 1.53 | — | 0.35 | 12.02% | 8.96% | 3.74% | 9.22% | 10.34% | 1.44% | 0.61 | 1.79 | 0.46 | 0.27 | 1.01 | -17240.00% | 677.00% | -11338.00% | 11.91% | 0.25 | 2.98% | 0.91% | 3.60% | 0.91% | 3.97 | 19.98 | 0.36 | 0.48 |
| AQNB | Algonquin Power & Utiliti… | $25.74 | 18.89B | -6% | -63% | — | -62% | -12.76 | 3.74 | 7.59 | 29.25 | -3.19 | 5.30 | 36.44% | 19.23% | -59.52% | -28.33% | 1.43% | -7.81% | 1.43 | 1.23 | 0.76 | 0.31 | 8.05 | 40000.00% | -1403.00% | -187.00% | -2.22% | 0.32 | -3.13% | 1.68% | -21.40% | 11.92% | 54.49 | -62.22 | 10.48 | 0.94 |
| CMS | CMS Energy Corporation | $78.07 | 23.92B | -12% | -57% | -81% | -4% | 21.91 | 2.57 | 2.75 | 13.11 | 364.84 | 2.57 | 60.91% | 20.22% | 12.54% | 12.33% | 5.31% | 2.81% | 2.07 | 2.19 | 0.98 | 0.55 | 5.75 | 601.00% | 1363.00% | 14522.00% | -6.77% | 0.63 | -6.09% | 2.83% | 61.90% | 2.83% | 24.20 | -26.30 | 4.89 | 0.89 |
| EBR | AXIA Energia S.A. | $9.20 | 20.68B | -31% | -63% | +38% | +48% | 7.73 | 0.66 | 2.00 | 6.20 | 7.07 | 1.84 | 54.14% | 48.80% | 25.83% | 8.86% | 11.62% | 3.73% | 0.64 | 3.21 | 2.04 | 1.13 | 2.49 | 10930.00% | 813.00% | 12529.00% | 11.58% | 0.39 | 5.63% | 1.63% | 12.60% | 1.77% | 6.56 | 13.85 | 3.20 | 1.00 |
| EIX | Edison International | $74.74 | 28.76B | +43% | +25% | -32% | +177% | 6.09 | 1.63 | 1.48 | 8.62 | 2.45 | 1.63 | 57.83% | 36.72% | 23.59% | 28.37% | 9.72% | 5.23% | 2.42 | 4.61 | 0.73 | 0.27 | 5.15 | 24894.00% | 976.00% | 317.00% | -2.50% | 0.55 | -1.26% | 4.81% | 29.30% | 10.73% | 10.02 | -99.42 | 3.68 | 0.81 |
| EMA | Emera Incorporated | $52.04 | 15.7B | -24% | -60% | -84% | +14% | 19.72 | 1.61 | 2.59 | 12.20 | 20.20 | 2.75 | 24.58% | 18.73% | 13.11% | 8.17% | 4.29% | 2.48% | 1.62 | 1.50 | 0.66 | 0.35 | 6.07 | 9766.00% | 1531.00% | 24230.00% | -8.05% | 0.27 | -5.12% | 3.03% | 59.80% | 3.03% | 27.48 | -24.71 | 5.15 | 0.70 |
| EVRG | Evergy, Inc. | $83.66 | 19.27B | -22% | -58% | -85% | -57% | 22.63 | 1.89 | 3.27 | 12.73 | — | 2.46 | 32.28% | 25.19% | 14.45% | 8.48% | 5.81% | 2.53% | 1.51 | 2.42 | 0.49 | 0.18 | 5.64 | -343.00% | 165.00% | 11301.00% | -3.88% | 0.55 | -3.03% | 3.17% | 71.70% | 3.17% | 23.32 | -46.26 | 5.87 | 0.82 |
| LNT | Alliant Energy Corporatio… | $72.34 | 18.6B | -24% | -52% | -81% | -25% | 22.95 | 2.53 | 4.26 | 15.05 | 137.18 | 2.53 | 40.10% | 23.50% | 18.57% | 11.30% | 5.62% | 3.34% | 1.68 | 2.00 | 0.80 | 0.49 | 5.84 | 1673.00% | 957.00% | 2144.00% | -7.07% | 0.55 | -7.21% | 2.80% | 64.30% | 2.80% | 29.64 | -23.12 | 6.96 | 1.11 |
| NEE | NextEra Energy, Inc. | $93.77 | 195.37B | -24% | -56% | -93% | -35% | 36.32 | 3.55 | 7.05 | 17.72 | — | 4.20 | 62.80% | 30.14% | 24.87% | 10.18% | 5.95% | 2.65% | 1.75 | 1.81 | 0.60 | 0.38 | 5.74 | -237.00% | 1100.00% | -35539.00% | -6.26% | 0.55 | -8.71% | 2.42% | 87.80% | 2.42% | 34.60 | -23.63 | 10.43 | 1.23 |
| SBS | Companhia de Saneamento B… | $30.01 | 21.01B | +22% | -50% | -23% | +317% | 4.31 | 1.59 | 1.63 | 4.34 | 2.51 | -7.62 | 54.07% | 42.91% | 26.50% | 40.86% | 21.16% | 19.16% | 0.68 | 8.65 | 0.89 | 0.87 | 1.30 | 17171.00% | 4135.00% | 5517.00% | 12.43% | 0.62 | 14.19% | 0.00% | 0.00% | 0.00% | 5.07 | 10.77 | 2.18 | 2.23 |
About Korea Electric Power Corporation
Korea Electric Power Corporation, an integrated electric utility company, generates, transmits, and distributes electricity in South Korea and internationally. The company operates through Transmission and Distribution, Nuclear Power Generation, Thermal Power Generation, and Others segments. It generates power from nuclear, coal, oil, liquefied natural gas, internal combustion, combined-cycle, integrated gasification combined cycle, hydro, wind, solar, fuel cell, biogas, and other sources. As of December 31, 2021, the company had a total of 763 generation units, including nuclear, thermal, hydroelectric, and internal combustion units with an installed generation capacity of 82,459 megawatts. Its transmission system consisted of 34,923 circuit kilometers of lines of 765 kilovolts and others, including high-voltage direct current lines, as well as 892 substations with an installed transformer capacity of 344,286 megavolt-amperes; and distribution system included 132,376 megavolt-amperes of transformer capacity and 9,940,440 units of support with a total line length of 532,348 circuit kilometers. The company provides electricity to residential, commercial, educational, industrial, agricultural, street lighting, and overnight power usage. It also offers utility plant maintenance, resources development, electric power information technology, facility maintenance and service, electric meter reading, security, information, and communication line leasing services, as well as sells nuclear fuel. Korea Electric Power Corporation was founded in 1961 and is headquartered in Naju-si, South Korea.
- CEO
- Dong-Cheol Kim
- Employees
- 22.48K
- Beta
- 0.82
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($35.13 ÷ $15.13) − 1 = +132.19% (DCF, example).