SJG SEJONG CO.,LTD
KOSPI
₩6,790.00
-0.15%
Delayed · cached 15 min
Fair value analysis
033530
SJG SEJONG CO.,LTD
₩6,790.00
Close used for this calculation
₩26,346.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Quality radar
Consensus fair value
₩26,346.17
Below FV▲ +288.0% against the close used
Model range ₩7,323.69 – ₩46,765.48
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₩7,323.69Fair value₩26,346.17Bull₩46,765.48
FairClose
52-week traded range
52W low ₩5,400.0052W high ₩11,850.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SJG SEJONG CO.,LTD closed at ₩6,790.00, 74.2% below the consensus fair value of ₩26,346.17 drawn from 4 valuation models.
Financial DNA score 71/100 — Strong. P/E of 2.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,323.69
+7.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩46,765.48
+588.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=85.4B
Dividend Discount (DDM)
₩17,966.34
+164.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=332.71, r=10%, g=8%
Book Value (P/B)
₩34,726.00
+411.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19400, ROE=13.2%, g=6%, r=10%
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.