SEWOO GLOBAL CO,. LTD

013000 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩1,193.00
+0.34%
Delayed · cached 15 min

Fair value analysis

013000
SEWOO GLOBAL CO,. LTD
Consumer Discretionary›Consumer Discretionary
₩1,193.00
Close used for this calculation
₩2,050.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability19/25
Returns6/25
Balance Sheet23/25
Efficiency17/25
Growth20/25
Strong
Quality radar
65Prof.19/25Ret.6/25Eff.17/25B.Sht23/25Growth20/25

Consensus fair value

₩2,050.85
Below FV
▲ +71.9% against the close used
Model range ₩885.51 – ₩5,755.33
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₩885.51Fair value₩2,050.85Bull₩5,755.33
FairClose
52-week traded range
52W low ₩1,031.0052W high ₩1,565.00

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

Valuation summary

Trading below the consensus fair value

SEWOO GLOBAL CO,. LTD closed at ₩1,193.00, 41.8% below the consensus fair value of ₩2,050.85 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 13.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩2,775.37
+132.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩1,834.33
+53.8%
√(22.5 × EPS × BVPS)
EPS=89, BVPS=1680.28
Graham Formula
₩5,755.33
+382.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩1,780.00
+49.2%
EPS × 20x (sector P/E)
EPS=89, Sector P/E=20x
Peter Lynch (PEG)
₩2,670.00
+123.8%
EPS × Growth% (PEG = 1 is fair)
EPS=89, g=30%
EV/EBITDA
₩1,485.38
+24.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.37B
Book Value (P/B)
₩885.51
-25.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1680.28, ROE=5.3%, g=6%, r=10%
Reverse DCF
₩1,193.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: 135.7%
Margin of Safety
₩2,277.19
+90.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3036.26, 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.