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.