SEOUL CITY GAS CO.,LTD

017390 KRX Utilities Utilities
KOSPI
₩56,700.00
-0.53%
Delayed · cached 15 min

Fair value analysis

017390
SEOUL CITY GAS CO.,LTD
UtilitiesUtilities
₩56,700.00
Close used for this calculation
₩122,965.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability9/25
Returns6/25
Balance Sheet18/25
Efficiency25/25
Growth14/25
Good
Quality radar
58Prof.9/25Ret.6/25Eff.25/25B.Sht18/25Growth14/25

Consensus fair value

₩122,965.66
Below FV
▲ +116.9% against the close used
Model range ₩7,866.00 – ₩223,998.32
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.

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