SEOUL BROADCASTING SYSTEM

034120 KRX Media Media
KOSPI
₩12,050.00
-0.08%
Delayed · cached 15 min

Fair value analysis

034120
SEOUL BROADCASTING SYSTEM
MediaMedia
₩12,050.00
Close used for this calculation
₩9,024.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability10/25
Returns4/25
Balance Sheet15/25
Efficiency13/25
Growth9/25
Average
Quality radar
42Prof.10/25Ret.4/25Eff.13/25B.Sht15/25Growth9/25

Consensus fair value

₩9,024.37
Above FV
▼ -25.1% against the close used
Model range ₩2,765.48 – ₩26,278.72
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.

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