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₩612.86Fair value₩11,471.62Bull₩35,235.84
FairClose
52-week traded range
52W low ₩5,290.0052W high ₩7,260.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SAMYOUNG M-TEK C0. LTD. closed at ₩6,790.00, 40.8% below the consensus fair value of ₩11,471.62 drawn from 10 valuation models.
Financial DNA score 58/100 — Good. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩13,219.45
+94.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩9,617.60
+41.6%
√(22.5 × EPS × BVPS)
EPS=666, BVPS=6172.73
Graham Formula
₩35,235.84
+418.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=15.6%, FD=3.3%
P/E Fair Value
₩13,320.00
+96.2%
EPS × 20x (sector P/E)
EPS=666, Sector P/E=20x
Peter Lynch (PEG)
₩10,382.94
+52.9%
EPS × Growth% (PEG = 1 is fair)
EPS=666, g=15.6%
EV/EBITDA
₩612.86
-91.0%
(EBITDA × 17.8x − Net Debt) ÷ Shares
EBITDA=10.22B
Dividend Discount (DDM)
₩4,106.59
-39.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.05, r=10%, g=8%
Book Value (P/B)
₩6,404.20
-5.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6172.73, ROE=10.2%, g=6%, r=10%
Reverse DCF
₩6,790.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 15.6%
Margin of Safety
₩13,386.17
+97.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=17848.22, 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.