SAMSUNG CARD CO.,LTD

029780 KRX Financials Financials
KOSPI
₩45,500.00
-0.22%
Delayed · cached 15 min

Fair value analysis

029780
SAMSUNG CARD CO.,LTD
FinancialsFinancials
₩45,500.00
Close used for this calculation
₩100,022.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability4/25
Returns6/25
Balance Sheet3/25
Efficiency25/25
Growth13/25
Average
Quality radar
38Prof.4/25Ret.6/25Eff.25/25B.Sht3/25Growth13/25

Consensus fair value

₩100,022.59
Below FV
▲ +119.8% against the close used
Model range ₩30,746.63 – ₩121,060.00
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₩30,746.63Fair value₩100,022.59Bull₩121,060.00
FairClose
52-week traded range
52W low ₩45,200.0052W high ₩67,400.00

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.

Educational data only. Not a recommendation to buy, sell or hold any security.