The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SAMSUNG CARD CO.,LTD closed at ₩45,500.00, 54.5% below the consensus fair value of ₩100,022.59 drawn from 7 valuation models.
Financial DNA score 38/100 — Average. P/E of 7.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩113,448.57
+149.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩106,145.34
+133.3%
√(22.5 × EPS × BVPS)
EPS=6053, BVPS=82727.27
P/E Fair Value
₩121,060.00
+166.1%
EPS × 20x (sector P/E)
EPS=6053, Sector P/E=20x
Dividend Discount (DDM)
₩30,746.63
-32.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2411.5, r=10%, g=2%
Book Value (P/B)
₩50,700.00
+11.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=82727.27, ROE=7.3%, g=3%, r=10%
Reverse DCF
₩45,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.4% | Historical: 0%
Margin of Safety
₩85,163.48
+87.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=113551.3, 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.