SCD CO.,LTD.
KOSDAQ
₩1,013.00
-1.17%
Delayed · cached 15 min
Fair value analysis
042110
SCD CO.,LTD.
₩1,013.00
Close used for this calculation
₩1,637.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Quality radar
Consensus fair value
₩1,637.81
Below FV▲ +61.7% against the close used
Model range ₩262.68 – ₩2,890.89
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₩262.68Fair value₩1,637.81Bull₩2,890.89
FairClose
52-week traded range
52W low ₩1,013.0052W high ₩1,306.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SCD CO.,LTD. closed at ₩1,013.00, 38.1% below the consensus fair value of ₩1,637.81 drawn from 10 valuation models.
Financial DNA score 63/100 — Good. P/E of 7.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,241.56
+22.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,890.89
+185.4%
√(22.5 × EPS × BVPS)
EPS=132, BVPS=2813.89
Graham Formula
₩1,496.00
+47.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,640.00
+160.6%
EPS × 20x (sector P/E)
EPS=132, Sector P/E=20x
Peter Lynch (PEG)
₩262.68
-74.1%
EPS × Growth% (PEG = 1 is fair)
EPS=132, g=2%
EV/EBITDA
₩1,301.44
+28.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.31B
Dividend Discount (DDM)
₩490.80
-51.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=38.49, r=10%, g=2%
Book Value (P/B)
₩679.35
-32.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2813.89, ROE=4.7%, g=3%, r=10%
Reverse DCF
₩1,013.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.1% | Historical: -2%
Margin of Safety
₩1,550.33
+53.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2067.11, 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.