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.