SUNG KWANG BEND CO., LTD.

014620 KRX Metals Metals
KOSDAQ
₩34,300.00
-0.87%
Delayed · cached 15 min

Fair value analysis

014620
SUNG KWANG BEND CO., LTD.
Metals›Metals
₩34,300.00
Close used for this calculation
₩31,346.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability21/25
Returns4/25
Balance Sheet25/25
Efficiency10/25
Growth12/25
Good
Quality radar
60Prof.21/25Ret.4/25Eff.10/25B.Sht25/25Growth12/25

Consensus fair value

₩31,346.47
Near FV
▼ -8.6% against the close used
Model range ₩1,394.73 – ₩83,872.67
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₩1,394.73Fair value₩31,346.47Bull₩83,872.67
FairClose
52-week traded range
52W low ₩22,950.0052W high ₩34,600.00

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

Valuation summary

Trading close to the consensus fair value

SUNG KWANG BEND CO., LTD. closed at ₩34,300.00, 9.4% above the consensus fair value of ₩31,346.47 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 26.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩24,978.71
-27.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩24,555.81
-28.4%
√(22.5 × EPS × BVPS)
EPS=1297, BVPS=20662.65 · outside Graham range (P/E 26.5, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₩83,872.67
+144.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩25,940.00
-24.4%
EPS × 20x (sector P/E)
EPS=1297, Sector P/E=20x
Peter Lynch (PEG)
₩38,910.00
+13.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1297, g=30%
EV/EBITDA
₩28,371.84
-17.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=41.96B
Book Value (P/B)
₩1,394.73
-95.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20662.65, ROE=6.3%, g=6%, r=10%
Reverse DCF
₩34,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.9% | Historical: 33.2%
Margin of Safety
₩29,877.60
-12.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=39836.8, 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.