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₩9,360.67Fair value₩37,620.71Bull₩125,286.00
FairClose
52-week traded range
52W low ₩14,700.8752W high ₩23,700.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SAMYUNG TRADING CO.,LTD closed at ₩21,800.00, 42.1% below the consensus fair value of ₩37,620.71 drawn from 10 valuation models.
Financial DNA score 68/100 — Strong. P/E of 6.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩16,696.99
-23.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩50,480.70
+131.6%
√(22.5 × EPS × BVPS)
EPS=3325, BVPS=34062.5
Graham Formula
₩125,286.00
+474.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=9.9%, FD=3.3%
P/E Fair Value
₩66,500.00
+205.0%
EPS × 20x (sector P/E)
EPS=3325, Sector P/E=20x
Peter Lynch (PEG)
₩32,851.00
+50.7%
EPS × Growth% (PEG = 1 is fair)
EPS=3325, g=9.9%
EV/EBITDA
₩9,360.67
-57.1%
(EBITDA × 14.9x − Net Debt) ÷ Shares
EBITDA=12.76B
Dividend Discount (DDM)
₩78,401.52
+259.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1451.88, r=10%, g=8%
Book Value (P/B)
₩31,082.03
+42.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=34062.5, ROE=9.7%, g=6%, r=10%
Reverse DCF
₩21,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.4% | Historical: 9.9%
Margin of Safety
₩48,555.69
+122.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=64740.92, 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.