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₩8,136.91Fair value₩16,198.75Bull₩52,396.81
FairClose
52-week traded range
52W low ₩6,410.0052W high ₩10,630.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sejong Telecom, Inc. closed at ₩9,060.00, 44.1% below the consensus fair value of ₩16,198.75 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 11.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩16,082.87
+77.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩17,653.45
+94.9%
√(22.5 × EPS × BVPS)
EPS=810.26, BVPS=17094.34
Graham Formula
₩52,396.81
+478.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩16,205.20
+78.9%
EPS × 20x (sector P/E)
EPS=810.26, Sector P/E=20x
Peter Lynch (PEG)
₩23,246.36
+156.6%
EPS × Growth% (PEG = 1 is fair)
EPS=810.26, g=28.7%
Dividend Discount (DDM)
₩13,209.48
+45.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=244.62, r=10%, g=8%
Book Value (P/B)
₩8,136.91
-10.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17094.34, ROE=4.8%, g=6%, r=10%
Reverse DCF
₩9,060.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.8% | Historical: 28.7%
Margin of Safety
₩19,188.44
+111.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25584.58, 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.