SUNGDO Engineering & Construction.
KOSDAQ
₩7,330.00
-0.14%
Delayed · cached 15 min
Fair value analysis
037350
SUNGDO Engineering & Construction.
₩7,330.00
Close used for this calculation
₩17,644.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Quality radar
Consensus fair value
₩17,644.94
Below FV▲ +140.7% against the close used
Model range ₩15,516.14 – ₩67,335.15
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₩15,516.14Fair value₩17,644.94Bull₩67,335.15
FairClose
52-week traded range
52W low ₩6,240.0052W high ₩8,440.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SUNGDO Engineering & Construction. closed at ₩7,330.00, 58.5% below the consensus fair value of ₩17,644.94 drawn from 10 valuation models.
Financial DNA score 63/100 — Good. P/E of 3.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩33,240.80
+353.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.5%, r=10%, tg=3%, n=10yr
Graham Number
₩29,329.41
+300.1%
√(22.5 × EPS × BVPS)
EPS=1982, BVPS=19289.47
Graham Formula
₩67,335.15
+818.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=8.5%, FD=3.3%
P/E Fair Value
₩39,640.00
+440.8%
EPS × 20x (sector P/E)
EPS=1982, Sector P/E=20x
Peter Lynch (PEG)
₩16,827.18
+129.6%
EPS × Growth% (PEG = 1 is fair)
EPS=1982, g=8.5%
EV/EBITDA
₩57,860.43
+689.4%
(EBITDA × 14.2x − Net Debt) ÷ Shares
EBITDA=57.7B
Dividend Discount (DDM)
₩15,516.14
+111.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=287.34, r=10%, g=8%
Book Value (P/B)
₩20,591.51
+180.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19289.47, ROE=10.3%, g=6%, r=10%
Reverse DCF
₩7,330.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 8.5%
Margin of Safety
₩31,789.75
+333.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=42386.34, 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.