SEOHEE CONSTRUCTION CO., LTD.

035890 KRX Construction Construction
KOSDAQ
₩2,375.00
-0.21%
Delayed · cached 15 min

Fair value analysis

035890
SEOHEE CONSTRUCTION CO., LTD.
Construction›Construction
₩2,375.00
Close used for this calculation
₩8,153.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability17/25
Returns18/25
Balance Sheet15/25
Efficiency25/25
Growth19/25
Strong
Quality radar
75Prof.17/25Ret.18/25Eff.25/25B.Sht15/25Growth19/25

Consensus fair value

₩8,153.76
Below FV
▲ +243.3% against the close used
Model range ₩7,602.90 – ₩28,383.79
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₩7,602.90Fair value₩8,153.76Bull₩28,383.79
FairClose
52-week traded range
52W low ₩1,910.0052W high ₩2,440.00

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

Valuation summary

Trading below the consensus fair value

SEOHEE CONSTRUCTION CO., LTD. closed at ₩2,375.00, 70.9% below the consensus fair value of ₩8,153.76 drawn from 10 valuation models.

Financial DNA score 75/100 — Strong. P/E of 3.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩13,179.75
+454.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩9,302.83
+291.7%
√(22.5 × EPS × BVPS)
EPS=664, BVPS=5792.68
Graham Formula
₩28,383.79
+1,095.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=11.8%, FD=3.3%
P/E Fair Value
₩13,280.00
+459.2%
EPS × 20x (sector P/E)
EPS=664, Sector P/E=20x
Peter Lynch (PEG)
₩7,821.92
+229.3%
EPS × Growth% (PEG = 1 is fair)
EPS=664, g=11.8%
EV/EBITDA
₩11,974.93
+404.2%
(EBITDA × 15.9x − Net Debt) ÷ Shares
EBITDA=144.39B
Dividend Discount (DDM)
₩7,887.38
+232.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=146.06, r=10%, g=8%
Book Value (P/B)
₩7,602.90
+220.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5792.68, ROE=11.3%, g=6%, r=10%
Reverse DCF
₩2,375.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 11.8%
Margin of Safety
₩12,027.44
+406.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16036.59, 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.