SEWON PRECISION INDUSTRY CO.,LTD
KOSPI
₩10,590.00
-0.09%
Delayed · cached 15 min
Fair value analysis
021820
SEWON PRECISION INDUSTRY CO.,LTD
₩10,590.00
Close used for this calculation
₩30,044.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
88/100
Quality radar
Consensus fair value
₩30,044.89
Below FV▲ +183.7% against the close used
Model range ₩9,321.32 – ₩76,312.31
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₩9,321.32Fair value₩30,044.89Bull₩76,312.31
FairClose
52-week traded range
52W low ₩9,510.0052W high ₩17,380.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SEWON PRECISION INDUSTRY CO.,LTD closed at ₩10,590.00, 64.8% below the consensus fair value of ₩30,044.89 drawn from 4 valuation models.
Financial DNA score 88/100 — Exceptional. P/E of 2.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩76,312.31
+620.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩42,254.04
+299.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=24.63B
Dividend Discount (DDM)
₩9,321.32
-12.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=172.62, r=10%, g=8%
Book Value (P/B)
₩20,245.59
+91.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=62294.12, ROE=7.3%, g=6%, r=10%
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.