The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SEMPIO COMPANY closed at ₩57,500.00, 51.4% below the consensus fair value of ₩118,402.50 drawn from 8 valuation models.
Financial DNA score 38/100 — Average. P/E of 11.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩188,489.24
+227.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩107,617.18
+87.2%
√(22.5 × EPS × BVPS)
EPS=4834, BVPS=106481.48
Graham Formula
₩54,785.33
-4.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩96,680.00
+68.1%
EPS × 20x (sector P/E)
EPS=4834, Sector P/E=20x
Peter Lynch (PEG)
₩21,559.64
-62.5%
EPS × Growth% (PEG = 1 is fair)
EPS=4834, g=4.5%
Book Value (P/B)
₩22,969.58
-60.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=106481.48, ROE=4.5%, g=3%, r=10%
Reverse DCF
₩57,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: -4.5%
Margin of Safety
₩83,919.70
+45.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=111892.94, 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.