SAMYOUNG CO.,LTD.
KOSPI
₩6,190.00
+0.32%
Delayed · cached 15 min
Fair value analysis
003720
SAMYOUNG CO.,LTD.
₩6,190.00
Close used for this calculation
₩5,905.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Quality radar
Consensus fair value
₩5,905.31
Near FV▼ -4.6% against the close used
Model range ₩1,717.92 – ₩8,000.00
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₩1,717.92Fair value₩5,905.31Bull₩8,000.00
FairClose
52-week traded range
52W low ₩4,525.0052W high ₩13,480.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
SAMYOUNG CO.,LTD. closed at ₩6,190.00, 4.8% above the consensus fair value of ₩5,905.31 drawn from 7 valuation models.
Financial DNA score 34/100 — Weak. P/E of 15.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,475.89
+20.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩4,910.89
-20.7%
√(22.5 × EPS × BVPS)
EPS=400, BVPS=2679.65 · outside Graham range (P/E 15.5, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
₩8,000.00
+29.2%
EPS × 20x (sector P/E)
EPS=400, Sector P/E=20x
EV/EBITDA
₩1,717.92
-72.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=14.92B
Book Value (P/B)
₩4,563.07
-26.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2679.65, ROE=14.9%, g=3%, r=10%
Reverse DCF
₩6,190.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 0%
Margin of Safety
₩5,096.70
-17.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6795.59, 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.