SAMHWA CROWN & CLOSURE CO.,LTD

004450 KRX Metals Metals
KOSPI
₩27,300.00
+0.37%
Delayed · cached 15 min

Fair value analysis

004450
SAMHWA CROWN & CLOSURE CO.,LTD
Metals›Metals
₩27,300.00
Close used for this calculation
₩52,860.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability10/25
Returns13/25
Balance Sheet16/25
Efficiency23/25
Growth19/25
Good
Quality radar
62Prof.10/25Ret.13/25Eff.23/25B.Sht16/25Growth19/25

Consensus fair value

₩52,860.77
Below FV
▲ +93.6% against the close used
Model range ₩5,495.45 – ₩88,335.46
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₩5,495.45Fair value₩52,860.77Bull₩88,335.46
FairClose
52-week traded range
52W low ₩24,350.0052W high ₩35,750.00

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

Valuation summary

Trading below the consensus fair value

SAMHWA CROWN & CLOSURE CO.,LTD closed at ₩27,300.00, 48.4% below the consensus fair value of ₩52,860.77 drawn from 10 valuation models.

Financial DNA score 62/100 — Good. P/E of 11.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩88,335.46
+223.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩57,216.02
+109.6%
√(22.5 × EPS × BVPS)
EPS=2345, BVPS=62045.45
Graham Formula
₩26,576.67
-2.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩46,900.00
+71.8%
EPS × 20x (sector P/E)
EPS=2345, Sector P/E=20x
Peter Lynch (PEG)
₩24,645.95
-9.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2345, g=10.5%
EV/EBITDA
₩52,874.01
+93.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=15.87B
Dividend Discount (DDM)
₩12,878.78
-52.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1010.1, r=10%, g=2%
Book Value (P/B)
₩5,495.45
-79.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=62045.45, ROE=3.6%, g=3%, r=10%
Reverse DCF
₩27,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: -10.5%
Margin of Safety
₩41,067.78
+50.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=54757.04, 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.