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₩1,362.25Fair value₩18,155.18Bull₩28,330.33
FairClose
52-week traded range
52W low ₩6,900.0052W high ₩10,770.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SOOSAN INT Co., LTD. closed at ₩8,830.00, 51.4% below the consensus fair value of ₩18,155.18 drawn from 8 valuation models.
Financial DNA score 65/100 — Strong. P/E of 10.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩28,330.33
+220.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩15,199.80
+72.1%
√(22.5 × EPS × BVPS)
EPS=825.64, BVPS=12436.62
P/E Fair Value
₩16,512.80
+87.0%
EPS × 20x (sector P/E)
EPS=825.64, Sector P/E=20x
EV/EBITDA
₩11,325.01
+28.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.47B
Dividend Discount (DDM)
₩1,362.25
-84.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=106.84, r=10%, g=2%
Book Value (P/B)
₩6,378.21
-27.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12436.62, ROE=6.6%, g=3%, r=10%
Reverse DCF
₩8,830.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.4% | Historical: 0%
Margin of Safety
₩15,010.73
+70.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20014.31, 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.