SeAH Steel Holdings Corporation

003030 KRX Financials Financials
KOSPI
₩107,100.00
+0.66%
Delayed · cached 15 min

Fair value analysis

003030
SeAH Steel Holdings Corporation
FinancialsFinancials
₩107,100.00
Close used for this calculation
₩291,857.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability17/25
Returns3/25
Balance Sheet3/25
Efficiency21/25
Growth23/25
Average
Quality radar
44Prof.17/25Ret.3/25Eff.21/25B.Sht3/25Growth23/25

Consensus fair value

₩291,857.36
Below FV
▲ +172.5% against the close used
Model range ₩69,400.80 – ₩1,012,421.33
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₩69,400.80Fair value₩291,857.36Bull₩1,012,421.33
FairClose
52-week traded range
52W low ₩96,500.0052W high ₩253,000.00

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

Valuation summary

Trading below the consensus fair value

SeAH Steel Holdings Corporation closed at ₩107,100.00, 63.3% below the consensus fair value of ₩291,857.36 drawn from 9 valuation models.

Financial DNA score 44/100 — Average. P/E of 6.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩310,756.24
+190.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩414,109.37
+286.7%
√(22.5 × EPS × BVPS)
EPS=15656, BVPS=486818.18
Graham Formula
₩1,012,421.33
+845.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩313,120.00
+192.4%
EPS × 20x (sector P/E)
EPS=15656, Sector P/E=20x
Peter Lynch (PEG)
₩469,680.00
+338.5%
EPS × Growth% (PEG = 1 is fair)
EPS=15656, g=30%
Dividend Discount (DDM)
₩69,400.80
-35.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1285.2, r=10%, g=8%
Book Value (P/B)
₩149,453.18
+39.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=486818.18, ROE=3.1%, g=6%, r=10%
Reverse DCF
₩107,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.7% | Historical: 37.1%
Margin of Safety
₩384,451.30
+259.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=512601.74, 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.