SAMSUNG CLIMATE CONTROL CO.,LTD

006660 KRX Automobiles Automobiles
KOSPI
₩12,420.00
-4.31%
Delayed · cached 15 min

Fair value analysis

006660
SAMSUNG CLIMATE CONTROL CO.,LTD
AutomobilesAutomobiles
₩12,420.00
Close used for this calculation
₩18,714.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability13/25
Returns3/25
Balance Sheet23/25
Efficiency13/25
Growth11/25
Good
Quality radar
52Prof.13/25Ret.3/25Eff.13/25B.Sht23/25Growth11/25

Consensus fair value

₩18,714.47
Below FV
▲ +50.7% against the close used
Model range ₩5,210.88 – ₩29,786.79
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.

Educational data only. Not a recommendation to buy, sell or hold any security.