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₩2,806.22Fair value₩16,700.92Bull₩28,908.89
FairClose
52-week traded range
52W low ₩12,620.0052W high ₩14,790.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SAMMOK S-FORM CO.,LTD. closed at ₩14,480.00, 13.3% below the consensus fair value of ₩16,700.92 drawn from 10 valuation models.
Financial DNA score 48/100 — Average. P/E of 20.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩28,908.89
+99.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩26,980.72
+86.3%
√(22.5 × EPS × BVPS)
EPS=715, BVPS=45250
Graham Formula
₩8,103.33
-44.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩14,300.00
-1.2%
EPS × 20x (sector P/E)
EPS=715, Sector P/E=20x
Peter Lynch (PEG)
₩21,450.00
+48.1%
EPS × Growth% (PEG = 1 is fair)
EPS=715, g=30%
EV/EBITDA
₩4,503.64
-68.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.44B
Dividend Discount (DDM)
₩2,806.22
-80.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=220.1, r=10%, g=2%
Book Value (P/B)
₩7,104.25
-50.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=45250, ROE=1.6%, g=3%, r=10%
Reverse DCF
₩14,480.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.3% | Historical: -44.1%
Margin of Safety
₩14,679.93
+1.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19573.24, 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.