Soulbrain Holdings Co., Ltd.
KOSDAQ
₩42,150.00
-4.42%
Delayed · cached 15 min
Fair value analysis
036830
Soulbrain Holdings Co., Ltd.
₩42,150.00
Close used for this calculation
₩17,929.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Quality radar
Consensus fair value
₩17,929.29
Above FV▼ -57.5% against the close used
Model range ₩7,831.46 – ₩485,155.10
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₩7,831.46Fair value₩17,929.29Bull₩485,155.10
FairClose
52-week traded range
52W low ₩27,000.0052W high ₩44,600.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Soulbrain Holdings Co., Ltd. closed at ₩42,150.00, 135.1% above the consensus fair value of ₩17,929.29 drawn from 4 valuation models.
Financial DNA score 76/100 — Strong. P/E of 1.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩13,097.58
-68.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩7,831.46
-81.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.86B
Dividend Discount (DDM)
₩22,761.00
-46.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=421.5, r=10%, g=8%
Book Value (P/B)
₩485,155.10
+1,051.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=86020.41, ROE=28.6%, g=6%, r=10%
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.