SUHEUNG CO.,LTD.
KOSPI
₩20,750.00
-1.19%
Delayed · cached 15 min
Fair value analysis
008490
SUHEUNG CO.,LTD.
₩20,750.00
Close used for this calculation
₩44,677.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Quality radar
Consensus fair value
₩44,677.66
Below FV▲ +115.3% against the close used
Model range ₩8,200.02 – ₩85,520.53
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₩8,200.02Fair value₩44,677.66Bull₩85,520.53
FairClose
52-week traded range
52W low ₩16,200.0052W high ₩30,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SUHEUNG CO.,LTD. closed at ₩20,750.00, 53.6% below the consensus fair value of ₩44,677.66 drawn from 10 valuation models.
Financial DNA score 63/100 — Good. P/E of 5.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩38,518.97
+85.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4%, r=10%, tg=3%, n=10yr
Graham Number
₩62,329.74
+200.4%
√(22.5 × EPS × BVPS)
EPS=3911, BVPS=44148.94
Graham Formula
₩85,520.53
+312.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4%, FD=3.3%
P/E Fair Value
₩78,220.00
+277.0%
EPS × 20x (sector P/E)
EPS=3911, Sector P/E=20x
Peter Lynch (PEG)
₩15,448.45
-25.5%
EPS × Growth% (PEG = 1 is fair)
EPS=3911, g=4%
EV/EBITDA
₩28,243.38
+36.1%
(EBITDA × 12x − Net Debt) ÷ Shares
EBITDA=50.21B
Dividend Discount (DDM)
₩8,200.02
-60.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=477.25, r=10%, g=4%
Book Value (P/B)
₩36,121.86
+74.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=44148.94, ROE=8.9%, g=4%, r=10%
Reverse DCF
₩20,750.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 4%
Margin of Safety
₩49,610.48
+139.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=66147.31, 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.