SEBANG CO., LTD
KOSPI
₩13,650.00
+0.74%
Delayed · cached 15 min
Fair value analysis
004360
SEBANG CO., LTD
₩13,650.00
Close used for this calculation
₩22,790.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Quality radar
Consensus fair value
₩22,790.34
Below FV▲ +67.0% against the close used
Model range ₩14,447.16 – ₩107,453.40
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₩14,447.16Fair value₩22,790.34Bull₩107,453.40
FairClose
52-week traded range
52W low ₩11,820.0052W high ₩16,690.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SEBANG CO., LTD closed at ₩13,650.00, 40.1% below the consensus fair value of ₩22,790.34 drawn from 10 valuation models.
Financial DNA score 72/100 — Strong. P/E of 3.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩21,591.83
+58.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩72,376.47
+430.2%
√(22.5 × EPS × BVPS)
EPS=3581.78, BVPS=65000
Graham Formula
₩231,621.77
+1,596.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩71,635.60
+424.8%
EPS × 20x (sector P/E)
EPS=3581.78, Sector P/E=20x
Peter Lynch (PEG)
₩107,453.40
+687.2%
EPS × Growth% (PEG = 1 is fair)
EPS=3581.78, g=30%
EV/EBITDA
₩23,017.36
+68.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=27.3B
Dividend Discount (DDM)
₩14,447.16
+5.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=267.54, r=10%, g=8%
Book Value (P/B)
₩35,360.00
+159.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=65000, ROE=5.4%, g=6%, r=10%
Reverse DCF
₩13,650.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 51.2%
Margin of Safety
₩74,479.81
+445.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=99306.42, 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.