SEJIN T.S CO., LTD.

067770 KRX Technology Technology
KOSDAQ
₩2,505.00
+0.80%
Delayed · cached 15 min

Fair value analysis

067770
SEJIN T.S CO., LTD.
TechnologyTechnology
₩2,505.00
Close used for this calculation
₩1,656.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability16/25
Returns1/25
Balance Sheet17/25
Efficiency4/25
Growth12/25
Average
Quality radar
38Prof.16/25Ret.1/25Eff.4/25B.Sht17/25Growth12/25

Consensus fair value

₩1,656.08
Above FV
▼ -33.9% against the close used
Model range ₩853.98 – ₩3,319.08
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₩853.98Fair value₩1,656.08Bull₩3,319.08
FairClose
52-week traded range
52W low ₩1,646.0052W high ₩2,855.00

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

Valuation summary

Trading above the consensus fair value

SEJIN T.S CO., LTD. closed at ₩2,505.00, 51.3% above the consensus fair value of ₩1,656.08 drawn from 8 valuation models.

Financial DNA score 38/100 — Average. P/E of 29.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,611.86
-35.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,319.08
+32.5%
√(22.5 × EPS × BVPS)
EPS=86, BVPS=5693.18
Graham Formula
₩974.67
-61.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩1,720.00
-31.3%
EPS × 20x (sector P/E)
EPS=86, Sector P/E=20x
Peter Lynch (PEG)
₩2,524.96
+0.8%
EPS × Growth% (PEG = 1 is fair)
EPS=86, g=29.4%
Book Value (P/B)
₩853.98
-65.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5693.18, ROE=1.5%, g=3%, r=10%
Reverse DCF
₩2,505.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.2% | Historical: -29.4%
Margin of Safety
₩1,429.80
-42.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1906.4, 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.