SeAH Besteel Holdings Corporation

001430 KRX Metals Metals
KOSPI
₩41,450.00
-1.78%
Delayed · cached 15 min

Fair value analysis

001430
SeAH Besteel Holdings Corporation
Metals›Metals
₩41,450.00
Close used for this calculation
₩48,021.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability15/25
Returns9/25
Balance Sheet5/25
Efficiency9/25
Growth17/25
Average
Quality radar
38Prof.15/25Ret.9/25Eff.9/25B.Sht5/25Growth17/25

Consensus fair value

₩48,021.17
Below FV
▲ +15.9% against the close used
Model range ₩15,761.91 – ₩108,848.69
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₩15,761.91Fair value₩48,021.17Bull₩108,848.69
FairClose
52-week traded range
52W low ₩23,500.0052W high ₩90,300.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SeAH Besteel Holdings Corporation closed at ₩41,450.00, 13.7% below the consensus fair value of ₩48,021.17 drawn from 10 valuation models.

Financial DNA score 38/100 — Average. P/E of 26.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩31,103.41
-25.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩43,851.17
+5.8%
√(22.5 × EPS × BVPS)
EPS=1567, BVPS=54539.47
Graham Formula
₩99,619.41
+140.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=19.6%, FD=3.3%
P/E Fair Value
₩31,340.00
-24.4%
EPS × 20x (sector P/E)
EPS=1567, Sector P/E=20x
Peter Lynch (PEG)
₩30,697.53
-25.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1567, g=19.6%
EV/EBITDA
₩108,848.69
+162.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=216.63B
Dividend Discount (DDM)
₩33,574.50
-19.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=621.75, r=10%, g=8%
Book Value (P/B)
₩15,761.91
-62.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=54539.47, ROE=2.9%, g=6%, r=10%
Reverse DCF
₩41,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.9% | Historical: 19.6%
Margin of Safety
₩38,608.87
-6.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=51478.5, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.