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₩2,765.48Fair value₩9,024.37Bull₩26,278.72
FairClose
52-week traded range
52W low ₩10,700.0052W high ₩20,650.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SEOUL BROADCASTING SYSTEM closed at ₩12,050.00, 33.5% above the consensus fair value of ₩9,024.37 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 27.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩8,115.52
-32.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩26,278.72
+118.1%
√(22.5 × EPS × BVPS)
EPS=433, BVPS=70882.35
Graham Formula
₩4,907.33
-59.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩8,660.00
-28.1%
EPS × 20x (sector P/E)
EPS=433, Sector P/E=20x
Peter Lynch (PEG)
₩6,473.35
-46.3%
EPS × Growth% (PEG = 1 is fair)
EPS=433, g=15%
Dividend Discount (DDM)
₩2,765.48
-77.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=216.9, r=10%, g=2%
Book Value (P/B)
₩7,088.24
-41.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=70882.35, ROE=1%, g=3%, r=10%
Reverse DCF
₩12,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.6% | Historical: -15%
Margin of Safety
₩8,992.79
-25.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11990.39, 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.