SEOYON TOPMETAL CO., LTD.

019770 KRX Industrials Industrials
KOSDAQ
₩3,315.00
+0.91%
Delayed · cached 15 min

Fair value analysis

019770
SEOYON TOPMETAL CO., LTD.
IndustrialsIndustrials
₩3,315.00
Close used for this calculation
₩7,595.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability6/25
Returns18/25
Balance Sheet16/25
Efficiency23/25
Growth11/25
Good
Quality radar
63Prof.6/25Ret.18/25Eff.23/25B.Sht16/25Growth11/25

Consensus fair value

₩7,595.05
Below FV
▲ +129.1% against the close used
Model range ₩803.06 – ₩16,100.00
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₩803.06Fair value₩7,595.05Bull₩16,100.00
FairClose
52-week traded range
52W low ₩3,015.0052W high ₩3,530.00

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

Valuation summary

Trading below the consensus fair value

SEOYON TOPMETAL CO., LTD. closed at ₩3,315.00, 56.4% below the consensus fair value of ₩7,595.05 drawn from 8 valuation models.

Financial DNA score 63/100 — Good. P/E of 4.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩15,058.32
+354.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩11,956.56
+260.7%
√(22.5 × EPS × BVPS)
EPS=805, BVPS=7892.86
P/E Fair Value
₩16,100.00
+385.7%
EPS × 20x (sector P/E)
EPS=805, Sector P/E=20x
EV/EBITDA
₩7,097.97
+114.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.26B
Dividend Discount (DDM)
₩803.06
-75.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=62.99, r=10%, g=2%
Book Value (P/B)
₩8,084.54
+143.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7892.86, ROE=10.2%, g=3%, r=10%
Reverse DCF
₩3,315.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩10,778.72
+225.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14371.63, 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.