SEBANG GLOBAL BATTERY CO.,LTD

004490 KRX Industrials Industrials
KOSPI
₩61,600.00
-2.53%
Delayed · cached 15 min

Fair value analysis

004490
SEBANG GLOBAL BATTERY CO.,LTD
Industrials›Industrials
₩61,600.00
Close used for this calculation
₩179,039.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability15/25
Returns15/25
Balance Sheet18/25
Efficiency25/25
Growth19/25
Strong
Quality radar
73Prof.15/25Ret.15/25Eff.25/25B.Sht18/25Growth19/25

Consensus fair value

₩179,039.50
Below FV
▲ +190.6% against the close used
Model range ₩80,925.49 – ₩413,916.48
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₩80,925.49Fair value₩179,039.50Bull₩413,916.48
FairClose
52-week traded range
52W low ₩47,700.0052W high ₩71,600.00

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

Valuation summary

Trading below the consensus fair value

SEBANG GLOBAL BATTERY CO.,LTD closed at ₩61,600.00, 65.6% below the consensus fair value of ₩179,039.50 drawn from 10 valuation models.

Financial DNA score 73/100 — Strong. P/E of 5.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩211,312.65
+243.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩170,094.30
+176.1%
√(22.5 × EPS × BVPS)
EPS=10646, BVPS=120784.31
Graham Formula
₩413,916.48
+571.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=10.3%, FD=3.3%
P/E Fair Value
₩212,920.00
+245.6%
EPS × 20x (sector P/E)
EPS=10646, Sector P/E=20x
Peter Lynch (PEG)
₩109,973.18
+78.5%
EPS × Growth% (PEG = 1 is fair)
EPS=10646, g=10.3%
EV/EBITDA
₩161,883.66
+162.8%
(EBITDA × 15.2x − Net Debt) ÷ Shares
EBITDA=153.76B
Dividend Discount (DDM)
₩140,374.08
+127.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2599.52, r=10%, g=8%
Book Value (P/B)
₩80,925.49
+31.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=120784.31, ROE=8.7%, g=6%, r=10%
Reverse DCF
₩61,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 10.3%
Margin of Safety
₩189,045.64
+206.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=252060.86, 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.