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₩2,700.00Fair value₩7,960.19Bull₩43,365.36
FairClose
52-week traded range
52W low ₩3,600.0052W high ₩4,570.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SAMBO MOTORS CO., LTD. closed at ₩4,000.00, 49.7% below the consensus fair value of ₩7,960.19 drawn from 10 valuation models.
Financial DNA score 47/100 — Average. P/E of 4.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩18,042.76
+351.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩19,283.77
+382.1%
√(22.5 × EPS × BVPS)
EPS=909, BVPS=18181.82
Graham Formula
₩43,365.36
+984.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.6%, FD=3.3%
P/E Fair Value
₩18,180.00
+354.5%
EPS × 20x (sector P/E)
EPS=909, Sector P/E=20x
Peter Lynch (PEG)
₩12,398.76
+210.0%
EPS × Growth% (PEG = 1 is fair)
EPS=909, g=13.6%
EV/EBITDA
₩25,991.86
+549.8%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=61.73B
Dividend Discount (DDM)
₩2,700.00
-32.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50, r=10%, g=8%
Book Value (P/B)
₩8,781.82
+119.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18181.82, ROE=4.8%, g=6%, r=10%
Reverse DCF
₩4,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 13.6%
Margin of Safety
₩18,538.48
+363.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24717.97, 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.