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₩6,096.04Fair value₩22,599.99Bull₩80,370.97
FairClose
52-week traded range
52W low ₩9,360.0052W high ₩11,420.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Seobu T&D Co.,Ltd closed at ₩11,190.00, 50.5% below the consensus fair value of ₩22,599.99 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 9.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩24,669.35
+120.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩21,611.17
+93.1%
√(22.5 × EPS × BVPS)
EPS=1242.85, BVPS=16701.49
Graham Formula
₩80,370.97
+618.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩24,857.00
+122.1%
EPS × 20x (sector P/E)
EPS=1242.85, Sector P/E=20x
Peter Lynch (PEG)
₩37,285.50
+233.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1242.85, g=30%
EV/EBITDA
₩14,928.98
+33.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=87.38B
Book Value (P/B)
₩6,096.04
-45.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16701.49, ROE=7.5%, g=6%, r=10%
Reverse DCF
₩11,190.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.8% | Historical: 31.2%
Margin of Safety
₩28,407.84
+153.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=37877.12, 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.