SOLBORN, Inc.

035610 KRX Industrials Industrials
KOSDAQ
₩5,040.00
+1.00%
Delayed · cached 15 min

Fair value analysis

035610
SOLBORN, Inc.
IndustrialsIndustrials
₩5,040.00
Close used for this calculation
₩11,237.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
81/100
Profitability25/25
Returns11/25
Balance Sheet23/25
Efficiency22/25
Growth20/25
Exceptional
Quality radar
81Prof.25/25Ret.11/25Eff.22/25B.Sht23/25Growth20/25

Consensus fair value

₩11,237.42
Below FV
▲ +123.0% against the close used
Model range ₩6,815.12 – ₩52,638.67
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₩6,815.12Fair value₩11,237.42Bull₩52,638.67
FairClose
52-week traded range
52W low ₩4,520.0052W high ₩5,060.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SOLBORN, Inc. closed at ₩5,040.00, 55.1% below the consensus fair value of ₩11,237.42 drawn from 9 valuation models.

Financial DNA score 81/100 — Exceptional. P/E of 6.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩6,815.12
+35.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩11,916.87
+136.4%
√(22.5 × EPS × BVPS)
EPS=814, BVPS=7753.85
Graham Formula
₩52,638.67
+944.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩16,280.00
+223.0%
EPS × 20x (sector P/E)
EPS=814, Sector P/E=20x
Peter Lynch (PEG)
₩24,420.00
+384.5%
EPS × Growth% (PEG = 1 is fair)
EPS=814, g=30%
EV/EBITDA
₩10,435.89
+107.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=24.62B
Book Value (P/B)
₩7,404.92
+46.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7753.85, ROE=9.8%, g=6%, r=10%
Reverse DCF
₩5,040.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.2% | Historical: 34.7%
Margin of Safety
₩16,434.50
+226.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21912.67, 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.