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₩3,084.06Fair value₩6,241.24Bull₩15,967.25
FairClose
52-week traded range
52W low ₩8,840.0052W high ₩10,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SILLA CO.,LTD closed at ₩9,250.00, 48.2% above the consensus fair value of ₩6,241.24 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 31.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,510.31
-40.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩15,967.25
+72.6%
√(22.5 × EPS × BVPS)
EPS=294, BVPS=38541.67
Graham Formula
₩3,332.00
-64.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩5,880.00
-36.4%
EPS × 20x (sector P/E)
EPS=294, Sector P/E=20x
Peter Lynch (PEG)
₩3,084.06
-66.7%
EPS × Growth% (PEG = 1 is fair)
EPS=294, g=10.5%
Dividend Discount (DDM)
₩6,486.56
-29.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=508.75, r=10%, g=2%
Book Value (P/B)
₩3,854.17
-58.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38541.67, ROE=1%, g=3%, r=10%
Reverse DCF
₩9,250.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.2% | Historical: -10.5%
Margin of Safety
₩5,754.29
-37.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7672.39, 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.