SFA Engineering Corporation
KOSDAQ
₩24,700.00
-1.79%
Delayed · cached 15 min
Fair value analysis
056190
SFA Engineering Corporation
₩24,700.00
Close used for this calculation
₩31,328.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Quality radar
Consensus fair value
₩31,328.20
Below FV▲ +26.8% against the close used
Model range ₩12,471.03 – ₩41,471.28
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₩12,471.03Fair value₩31,328.20Bull₩41,471.28
FairClose
52-week traded range
52W low ₩17,930.0052W high ₩25,550.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SFA Engineering Corporation closed at ₩24,700.00, 21.2% below the consensus fair value of ₩31,328.20 drawn from 10 valuation models.
Financial DNA score 61/100 — Good. P/E of 12.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩41,471.28
+67.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩37,187.08
+50.6%
√(22.5 × EPS × BVPS)
EPS=1916, BVPS=32077.92
Graham Formula
₩21,714.67
-12.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩38,320.00
+55.1%
EPS × 20x (sector P/E)
EPS=1916, Sector P/E=20x
Peter Lynch (PEG)
₩30,406.92
+23.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1916, g=15.9%
EV/EBITDA
₩23,260.34
-5.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=85.86B
Dividend Discount (DDM)
₩12,471.03
-49.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=978.12, r=10%, g=2%
Book Value (P/B)
₩14,389.24
-41.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=32077.92, ROE=6.1%, g=3%, r=10%
Reverse DCF
₩24,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.2% | Historical: -15.9%
Margin of Safety
₩26,004.94
+5.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=34673.26, 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.