Samjinfood Co., Ltd.
KOSDAQ
₩5,290.00
+1.15%
Delayed · cached 15 min
Fair value analysis
0013V0
Samjinfood Co., Ltd.
₩5,290.00
Close used for this calculation
₩7,680.63Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Quality radar
Consensus fair value
₩7,680.63
Below FV▲ +45.2% against the close used
Model range ₩5,095.98 – ₩10,482.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₩5,095.98Fair value₩7,680.63Bull₩10,482.20
FairClose
52-week traded range
52W low ₩4,315.0052W high ₩19,210.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Samjinfood Co., Ltd. closed at ₩5,290.00, 31.1% below the consensus fair value of ₩7,680.63 drawn from 7 valuation models.
Financial DNA score 52/100 — Good. P/E of 10.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,830.70
+48.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,064.40
+33.5%
√(22.5 × EPS × BVPS)
EPS=524.11, BVPS=4232
P/E Fair Value
₩10,482.20
+98.2%
EPS × 20x (sector P/E)
EPS=524.11, Sector P/E=20x
EV/EBITDA
₩5,095.98
-3.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.96B
Book Value (P/B)
₩5,689.02
+7.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4232, ROE=12.4%, g=3%, r=10%
Reverse DCF
₩5,290.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.2% | Historical: 0%
Margin of Safety
₩6,344.33
+19.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8459.1, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.