SOOSAN CEBOTICS CO., LTD

017550 KRX Industrials Industrials
KOSPI
₩1,873.00
-1.78%
Delayed · cached 15 min

Fair value analysis

017550
SOOSAN CEBOTICS CO., LTD
IndustrialsIndustrials
₩1,873.00
Close used for this calculation
₩4,996.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns15/25
Balance Sheet13/25
Efficiency22/25
Growth20/25
Strong
Quality radar
69Prof.19/25Ret.15/25Eff.22/25B.Sht13/25Growth20/25

Consensus fair value

₩4,996.19
Below FV
▲ +166.7% against the close used
Model range ₩1,531.73 – ₩16,425.33
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₩1,531.73Fair value₩4,996.19Bull₩16,425.33
FairClose
52-week traded range
52W low ₩1,440.0052W high ₩3,860.00

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

Valuation summary

Trading below the consensus fair value

SOOSAN CEBOTICS CO., LTD closed at ₩1,873.00, 62.5% below the consensus fair value of ₩4,996.19 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 7.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,041.65
+169.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩4,259.43
+127.4%
√(22.5 × EPS × BVPS)
EPS=254, BVPS=3174.58
Graham Formula
₩16,425.33
+777.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩5,080.00
+171.2%
EPS × 20x (sector P/E)
EPS=254, Sector P/E=20x
Peter Lynch (PEG)
₩7,620.00
+306.8%
EPS × Growth% (PEG = 1 is fair)
EPS=254, g=30%
EV/EBITDA
₩6,174.58
+229.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=23.31B
Book Value (P/B)
₩1,531.73
-18.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3174.58, ROE=7.9%, g=6%, r=10%
Reverse DCF
₩1,873.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.6% | Historical: 118.6%
Margin of Safety
₩5,776.20
+208.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7701.6, 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.