SEAH HOLDINGS CORP

058650 KRX Metals Metals
KOSPI
₩133,800.00
+0.15%
Delayed · cached 15 min

Fair value analysis

058650
SEAH HOLDINGS CORP
MetalsMetals
₩133,800.00
Close used for this calculation
₩303,159.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability13/25
Returns13/25
Balance Sheet5/25
Efficiency23/25
Growth17/25
Good
Quality radar
54Prof.13/25Ret.13/25Eff.23/25B.Sht5/25Growth17/25

Consensus fair value

₩303,159.88
Below FV
▲ +126.6% against the close used
Model range ₩166,035.87 – ₩866,049.51
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₩166,035.87Fair value₩303,159.88Bull₩866,049.51
FairClose
52-week traded range
52W low ₩110,500.0052W high ₩181,000.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SEAH HOLDINGS CORP closed at ₩133,800.00, 55.9% below the consensus fair value of ₩303,159.88 drawn from 10 valuation models.

Financial DNA score 54/100 — Good. P/E of 8.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩329,235.67
+146.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩465,950.00
+248.2%
√(22.5 × EPS × BVPS)
EPS=16587, BVPS=581739.13
Graham Formula
₩630,748.32
+371.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=10%, FD=3.3%
P/E Fair Value
₩331,740.00
+147.9%
EPS × 20x (sector P/E)
EPS=16587, Sector P/E=20x
Peter Lynch (PEG)
₩166,035.87
+24.1%
EPS × Growth% (PEG = 1 is fair)
EPS=16587, g=10%
EV/EBITDA
₩866,049.51
+547.3%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=314.63B
Dividend Discount (DDM)
₩180,630.00
+35.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3345, r=10%, g=8%
Book Value (P/B)
₩169,286.09
+26.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=581739.13, ROE=2.9%, g=6%, r=10%
Reverse DCF
₩133,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.4% | Historical: 10%
Margin of Safety
₩329,563.87
+146.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=439418.5, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.