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₩5,210.88Fair value₩18,714.47Bull₩29,786.79
FairClose
52-week traded range
52W low ₩8,790.0052W high ₩17,780.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SAMSUNG CLIMATE CONTROL CO.,LTD closed at ₩12,420.00, 33.6% below the consensus fair value of ₩18,714.47 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 13.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩29,786.79
+139.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.2%, r=10%, tg=3%, n=10yr
Graham Number
₩26,880.81
+116.4%
√(22.5 × EPS × BVPS)
EPS=905, BVPS=35485.71
Graham Formula
₩25,267.60
+103.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=6.2%, FD=3.3%
P/E Fair Value
₩18,100.00
+45.7%
EPS × 20x (sector P/E)
EPS=905, Sector P/E=20x
Peter Lynch (PEG)
₩5,629.10
-54.7%
EPS × Growth% (PEG = 1 is fair)
EPS=905, g=6.2%
EV/EBITDA
₩5,210.88
-58.0%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=3.25B
Book Value (P/B)
₩8,658.51
-30.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=35485.71, ROE=2.4%, g=6%, r=10%
Reverse DCF
₩12,420.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: 6.2%
Margin of Safety
₩18,756.60
+51.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25008.8, 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.