Samyang Foods Inc.

003230 KRX Consumer Staples Consumer Staples
KOSPI
₩1,278,000.00
+1.11%
Delayed · cached 15 min

Fair value analysis

003230
Samyang Foods Inc.
Consumer StaplesConsumer Staples
₩1,278,000.00
Close used for this calculation
₩1,041,526.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability23/25
Returns13/25
Balance Sheet8/25
Efficiency10/25
Growth12/25
Good
Quality radar
54Prof.23/25Ret.13/25Eff.10/25B.Sht8/25Growth12/25

Consensus fair value

₩1,041,526.98
Above FV
▼ -18.5% against the close used
Model range ₩442,192.27 – ₩1,564,680.00
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₩442,192.27Fair value₩1,041,526.98Bull₩1,564,680.00
FairClose
52-week traded range
52W low ₩1,022,000.0052W high ₩1,630,000.00

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

Valuation summary

Trading above the consensus fair value

Samyang Foods Inc. closed at ₩1,278,000.00, 22.7% above the consensus fair value of ₩1,041,526.98 drawn from 8 valuation models.

Financial DNA score 54/100 — Good. P/E of 24.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,035,245.42
-19.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩442,192.27
-65.4%
√(22.5 × EPS × BVPS)
EPS=52156, BVPS=166623.21 · outside Graham range (P/E 24.5, P/B 7.7) — asset-light, treat as a rough floor
P/E Fair Value
₩1,043,120.00
-18.4%
EPS × 20x (sector P/E)
EPS=52156, Sector P/E=20x
Peter Lynch (PEG)
₩1,564,680.00
+22.4%
EPS × Growth% (PEG = 1 is fair)
EPS=52156, g=30%
EV/EBITDA
₩1,213,902.27
-5.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=524.19B
Book Value (P/B)
₩1,042,228.16
-18.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=166623.21, ROE=31%, g=6%, r=10%
Reverse DCF
₩1,278,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.9% | Historical: 36.5%
Margin of Safety
₩630,139.42
-50.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=840185.9, 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.