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₩872.42Fair value₩7,661.12Bull₩11,259.95
FairClose
52-week traded range
52W low ₩2,840.0052W high ₩3,060.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Samjin closed at ₩2,975.00, 61.2% below the consensus fair value of ₩7,661.12 drawn from 10 valuation models.
Financial DNA score 71/100 — Strong. P/E of 6.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩8,207.07
+175.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩10,963.97
+268.5%
√(22.5 × EPS × BVPS)
EPS=431, BVPS=12395.83
Graham Formula
₩4,884.67
+64.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩8,620.00
+189.7%
EPS × 20x (sector P/E)
EPS=431, Sector P/E=20x
Peter Lynch (PEG)
₩7,421.82
+149.5%
EPS × Growth% (PEG = 1 is fair)
EPS=431, g=17.2%
EV/EBITDA
₩11,259.95
+278.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.16B
Dividend Discount (DDM)
₩872.42
-70.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=68.43, r=10%, g=2%
Book Value (P/B)
₩920.83
-69.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12395.83, ROE=3.5%, g=3%, r=10%
Reverse DCF
₩2,975.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.6% | Historical: -17.2%
Margin of Safety
₩6,126.70
+105.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8168.93, 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.