SAMBO CORRUGATED BOARD CO.,LTD.

023600 KRX Materials Materials
KOSDAQ
₩9,160.00
-0.22%
Delayed · cached 15 min

Fair value analysis

023600
SAMBO CORRUGATED BOARD CO.,LTD.
Materials›Materials
₩9,160.00
Close used for this calculation
₩18,667.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability8/25
Returns11/25
Balance Sheet23/25
Efficiency23/25
Growth12/25
Strong
Quality radar
65Prof.8/25Ret.11/25Eff.23/25B.Sht23/25Growth12/25

Consensus fair value

₩18,667.01
Below FV
▲ +103.8% against the close used
Model range ₩1,703.00 – ₩38,242.01
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₩1,703.00Fair value₩18,667.01Bull₩38,242.01
FairClose
52-week traded range
52W low ₩8,080.0052W high ₩9,580.00

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

Valuation summary

Trading below the consensus fair value

SAMBO CORRUGATED BOARD CO.,LTD. closed at ₩9,160.00, 50.9% below the consensus fair value of ₩18,667.01 drawn from 10 valuation models.

Financial DNA score 65/100 — Strong. P/E of 5.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩15,235.68
+66.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩38,242.01
+317.5%
√(22.5 × EPS × BVPS)
EPS=1703, BVPS=38166.67
Graham Formula
₩19,300.67
+110.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩34,060.00
+271.8%
EPS × 20x (sector P/E)
EPS=1703, Sector P/E=20x
Peter Lynch (PEG)
₩1,703.00
-81.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1703, g=1%
EV/EBITDA
₩12,487.02
+36.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=29.91B
Dividend Discount (DDM)
₩2,510.99
-72.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=196.94, r=10%, g=2%
Book Value (P/B)
₩8,124.05
-11.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38166.67, ROE=4.5%, g=3%, r=10%
Reverse DCF
₩9,160.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -1%
Margin of Safety
₩20,032.19
+118.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=26709.59, 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.