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.