SAMSUNG C&T CORPORATION

028260 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩367,000.00
-3.29%
Delayed · cached 15 min

Fair value analysis

028260
SAMSUNG C&T CORPORATION
Consumer DiscretionaryConsumer Discretionary
₩367,000.00
Close used for this calculation
₩271,126.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability19/25
Returns2/25
Balance Sheet16/25
Efficiency9/25
Growth15/25
Average
Quality radar
46Prof.19/25Ret.2/25Eff.9/25B.Sht16/25Growth15/25

Consensus fair value

₩271,126.07
Above FV
▼ -26.1% against the close used
Model range ₩97,490.44 – ₩963,856.67
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₩97,490.44Fair value₩271,126.07Bull₩963,856.67
FairClose
52-week traded range
52W low ₩183,000.0052W high ₩535,000.00

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

Valuation summary

Trading above the consensus fair value

SAMSUNG C&T CORPORATION closed at ₩367,000.00, 35.4% above the consensus fair value of ₩271,126.07 drawn from 10 valuation models.

Financial DNA score 46/100 — Average. P/E of 24.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩97,490.44
-73.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩321,600.56
-12.4%
√(22.5 × EPS × BVPS)
EPS=14905, BVPS=308403.36 · outside Graham range (P/E 24.6, P/B 1.2) — asset-light, treat as a rough floor
Graham Formula
₩963,856.67
+162.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩298,100.00
-18.8%
EPS × 20x (sector P/E)
EPS=14905, Sector P/E=20x
Peter Lynch (PEG)
₩365,470.60
-0.4%
EPS × Growth% (PEG = 1 is fair)
EPS=14905, g=24.5%
EV/EBITDA
₩219,982.31
-40.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.29T
Dividend Discount (DDM)
₩237,816.00
-35.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4404, r=10%, g=8%
Book Value (P/B)
₩150,809.24
-58.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=308403.36, ROE=4.9%, g=6%, r=10%
Reverse DCF
₩367,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10% | Historical: 24.5%
Margin of Safety
₩315,196.44
-14.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=420261.92, 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.