SAMCHULY BICYCLE CO., LTD

024950 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩4,685.00
+7.45%
Delayed · cached 15 min

Fair value analysis

024950
SAMCHULY BICYCLE CO., LTD
Consumer DiscretionaryConsumer Discretionary
₩4,685.00
Close used for this calculation
₩9,924.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns11/25
Balance Sheet16/25
Efficiency23/25
Growth23/25
Strong
Quality radar
69Prof.19/25Ret.11/25Eff.23/25B.Sht16/25Growth23/25

Consensus fair value

₩9,924.10
Below FV
▲ +111.8% against the close used
Model range ₩4,890.48 – ₩34,014.67
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₩4,890.48Fair value₩9,924.10Bull₩34,014.67
FairClose
52-week traded range
52W low ₩3,100.0052W high ₩4,765.00

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

Valuation summary

Trading below the consensus fair value

SAMCHULY BICYCLE CO., LTD closed at ₩4,685.00, 52.8% below the consensus fair value of ₩9,924.10 drawn from 10 valuation models.

Financial DNA score 69/100 — Strong. P/E of 8.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩28,423.70
+506.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩9,862.83
+110.5%
√(22.5 × EPS × BVPS)
EPS=526, BVPS=8219.3
Graham Formula
₩34,014.67
+626.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩10,520.00
+124.5%
EPS × 20x (sector P/E)
EPS=526, Sector P/E=20x
Peter Lynch (PEG)
₩14,564.94
+210.9%
EPS × Growth% (PEG = 1 is fair)
EPS=526, g=27.7%
EV/EBITDA
₩8,570.46
+82.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.43B
Dividend Discount (DDM)
₩6,071.76
+29.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=112.44, r=10%, g=8%
Book Value (P/B)
₩4,890.48
+4.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8219.3, ROE=6%, g=6%, r=10%
Reverse DCF
₩4,685.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.9% | Historical: 27.7%
Margin of Safety
₩15,528.97
+231.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20705.3, 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.