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₩7,866.00Fair value₩122,965.66Bull₩223,998.32
FairClose
52-week traded range
52W low ₩52,000.0052W high ₩73,800.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SEOUL CITY GAS CO.,LTD closed at ₩56,700.00, 53.9% below the consensus fair value of ₩122,965.66 drawn from 10 valuation models.
Financial DNA score 58/100 — Good. P/E of 7.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩154,131.38
+171.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₩223,998.32
+295.1%
√(22.5 × EPS × BVPS)
EPS=7866, BVPS=283500
Graham Formula
₩110,124.00
+94.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1%, FD=3.3%
P/E Fair Value
₩157,320.00
+177.5%
EPS × 20x (sector P/E)
EPS=7866, Sector P/E=20x
Peter Lynch (PEG)
₩7,866.00
-86.1%
EPS × Growth% (PEG = 1 is fair)
EPS=7866, g=1%
EV/EBITDA
₩45,311.83
-20.1%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=17.41B
Dividend Discount (DDM)
₩30,362.85
-46.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2381.4, r=10%, g=2%
Book Value (P/B)
₩78,529.50
+38.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=283500, ROE=2.8%, g=3%, r=10%
Reverse DCF
₩56,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7% | Historical: 1%
Margin of Safety
₩121,045.07
+113.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=161393.43, 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.