SEBO MANUFACTURING ENGINEERING CORPORATION

011560 KRX Construction Construction
KOSDAQ
₩24,050.00
+0.42%
Delayed · cached 15 min

Fair value analysis

011560
SEBO MANUFACTURING ENGINEERING CORPORATION
Construction›Construction
₩24,050.00
Close used for this calculation
₩68,141.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability17/25
Returns16/25
Balance Sheet15/25
Efficiency25/25
Growth25/25
Strong
Quality radar
73Prof.17/25Ret.16/25Eff.25/25B.Sht15/25Growth25/25

Consensus fair value

₩68,141.07
Below FV
▲ +183.3% against the close used
Model range ₩47,673.11 – ₩233,576.00
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₩47,673.11Fair value₩68,141.07Bull₩233,576.00
FairClose
52-week traded range
52W low ₩18,130.0052W high ₩26,500.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SEBO MANUFACTURING ENGINEERING CORPORATION closed at ₩24,050.00, 64.7% below the consensus fair value of ₩68,141.07 drawn from 10 valuation models.

Financial DNA score 73/100 — Strong. P/E of 6.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩71,694.66
+198.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩47,673.11
+98.2%
√(22.5 × EPS × BVPS)
EPS=3612, BVPS=27965.12
Graham Formula
₩233,576.00
+871.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩72,240.00
+200.4%
EPS × 20x (sector P/E)
EPS=3612, Sector P/E=20x
Peter Lynch (PEG)
₩108,360.00
+350.6%
EPS × Growth% (PEG = 1 is fair)
EPS=3612, g=30%
EV/EBITDA
₩73,602.64
+206.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=40.37B
Dividend Discount (DDM)
₩53,246.70
+121.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=986.05, r=10%, g=8%
Book Value (P/B)
₩49,707.99
+106.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27965.12, ROE=13.1%, g=6%, r=10%
Reverse DCF
₩24,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.1% | Historical: 31.2%
Margin of Safety
₩79,721.96
+231.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=106295.94, 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.

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