SAMSUNG E&A CO.,LTD

028050 KRX Industrials Industrials
KOSPI
₩51,000.00
+1.19%
Delayed · cached 15 min

Fair value analysis

028050
SAMSUNG E&A CO.,LTD
IndustrialsIndustrials
₩51,000.00
Close used for this calculation
₩62,674.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability19/25
Returns10/25
Balance Sheet11/25
Efficiency18/25
Growth25/25
Good
Quality radar
58Prof.19/25Ret.10/25Eff.18/25B.Sht11/25Growth25/25

Consensus fair value

₩62,674.97
Below FV
▲ +22.9% against the close used
Model range ₩19,379.22 – ₩203,700.00
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₩19,379.22Fair value₩62,674.97Bull₩203,700.00
FairClose
52-week traded range
52W low ₩23,250.0052W high ₩64,400.00

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

Valuation summary

Trading below the consensus fair value

SAMSUNG E&A CO.,LTD closed at ₩51,000.00, 18.6% below the consensus fair value of ₩62,674.97 drawn from 10 valuation models.

Financial DNA score 58/100 — Good. P/E of 16.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩19,379.22
-62.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩41,389.52
-18.8%
√(22.5 × EPS × BVPS)
EPS=3150, BVPS=24170.62 · outside Graham range (P/E 16.2, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₩203,700.00
+299.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩63,000.00
+23.5%
EPS × 20x (sector P/E)
EPS=3150, Sector P/E=20x
Peter Lynch (PEG)
₩94,500.00
+85.3%
EPS × Growth% (PEG = 1 is fair)
EPS=3150, g=30%
EV/EBITDA
₩69,273.98
+35.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=792.08B
Dividend Discount (DDM)
₩88,128.00
+72.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1632, r=10%, g=8%
Book Value (P/B)
₩42,479.86
-16.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24170.62, ROE=13%, g=6%, r=10%
Reverse DCF
₩51,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.3% | Historical: 39.6%
Margin of Safety
₩61,400.39
+20.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=81867.19, 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.