SL CORPORATION

005850 KRX Automobiles Automobiles
KOSPI
₩52,200.00
+0.77%
Delayed · cached 15 min

Fair value analysis

005850
SL CORPORATION
AutomobilesAutomobiles
₩52,200.00
Close used for this calculation
₩132,387.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability15/25
Returns18/25
Balance Sheet18/25
Efficiency25/25
Growth19/25
Strong
Quality radar
76Prof.15/25Ret.18/25Eff.25/25B.Sht18/25Growth19/25

Consensus fair value

₩132,387.70
Below FV
▲ +153.6% against the close used
Model range ₩77,343.54 – ₩282,738.11
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₩77,343.54Fair value₩132,387.70Bull₩282,738.11
FairClose
52-week traded range
52W low ₩33,750.0052W high ₩76,200.00

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

Valuation summary

Trading below the consensus fair value

SL CORPORATION closed at ₩52,200.00, 60.6% below the consensus fair value of ₩132,387.70 drawn from 10 valuation models.

Financial DNA score 76/100 — Strong. P/E of 7.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩133,689.00
+156.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩91,829.52
+75.9%
√(22.5 × EPS × BVPS)
EPS=6749, BVPS=55531.91
Graham Formula
₩282,738.11
+441.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=11.5%, FD=3.3%
P/E Fair Value
₩134,980.00
+158.6%
EPS × 20x (sector P/E)
EPS=6749, Sector P/E=20x
Peter Lynch (PEG)
₩77,343.54
+48.2%
EPS × Growth% (PEG = 1 is fair)
EPS=6749, g=11.5%
EV/EBITDA
₩183,266.57
+251.1%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=553.78B
Dividend Discount (DDM)
₩144,886.32
+177.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2683.08, r=10%, g=8%
Book Value (P/B)
₩85,796.81
+64.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=55531.91, ROE=12.2%, g=6%, r=10%
Reverse DCF
₩52,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6% | Historical: 11.5%
Margin of Safety
₩120,606.87
+131.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=160809.16, 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.