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₩797.21Fair value₩1,646.57Bull₩24,177.90
FairClose
52-week traded range
52W low ₩2,755.0052W high ₩3,280.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SG&G Corporation closed at ₩3,155.00, 91.6% above the consensus fair value of ₩1,646.57 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 3.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,187.11
-30.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩14,833.82
+370.2%
√(22.5 × EPS × BVPS)
EPS=805.93, BVPS=12134.62
Graham Formula
₩52,116.81
+1,551.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩16,118.60
+410.9%
EPS × 20x (sector P/E)
EPS=805.93, Sector P/E=20x
Peter Lynch (PEG)
₩24,177.90
+666.3%
EPS × Growth% (PEG = 1 is fair)
EPS=805.93, g=30%
EV/EBITDA
₩797.21
-74.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.67B
Book Value (P/B)
₩1,607.84
-49.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12134.62, ROE=6.5%, g=6%, r=10%
Reverse DCF
₩3,155.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 41.6%
Margin of Safety
₩15,985.56
+406.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21314.09, 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.