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₩1,863.43Fair value₩4,499.32Bull₩23,546.09
FairClose
52-week traded range
52W low ₩3,525.0052W high ₩4,035.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Seohan closed at ₩3,875.00, 13.9% below the consensus fair value of ₩4,499.32 drawn from 8 valuation models.
Financial DNA score 52/100 — Good. P/E of 13.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩23,546.09
+507.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,008.58
+55.1%
√(22.5 × EPS × BVPS)
EPS=294, BVPS=5457.75
P/E Fair Value
₩5,880.00
+51.7%
EPS × 20x (sector P/E)
EPS=294, Sector P/E=20x
EV/EBITDA
₩2,017.68
-47.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=62.55B
Dividend Discount (DDM)
₩2,638.29
-31.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=206.92, r=10%, g=2%
Book Value (P/B)
₩1,863.43
-51.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5457.75, ROE=5.4%, g=3%, r=10%
Reverse DCF
₩3,875.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.5% | Historical: 0%
Margin of Safety
₩8,858.67
+128.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11811.56, 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.