SAVEZONE I&C Corp.

067830 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩2,400.00
+0.00%
Delayed · cached 15 min

Fair value analysis

067830
SAVEZONE I&C Corp.
Consumer DiscretionaryConsumer Discretionary
₩2,400.00
Close used for this calculation
₩7,831.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability8/25
Returns13/25
Balance Sheet17/25
Efficiency18/25
Growth8/25
Good
Quality radar
56Prof.8/25Ret.13/25Eff.18/25B.Sht17/25Growth8/25

Consensus fair value

₩7,831.97
Below FV
▲ +226.3% against the close used
Model range ₩3,377.14 – ₩12,621.41
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₩3,377.14Fair value₩7,831.97Bull₩12,621.41
FairClose
52-week traded range
52W low ₩2,090.0052W high ₩4,060.00

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

Valuation summary

Trading below the consensus fair value

SAVEZONE I&C Corp. closed at ₩2,400.00, 69.4% below the consensus fair value of ₩7,831.97 drawn from 7 valuation models.

Financial DNA score 56/100 — Good. P/E of 4.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩9,407.49
+292.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩12,621.41
+425.9%
√(22.5 × EPS × BVPS)
EPS=590, BVPS=12000
P/E Fair Value
₩11,800.00
+391.7%
EPS × 20x (sector P/E)
EPS=590, Sector P/E=20x
EV/EBITDA
₩6,842.98
+185.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=29.54B
Book Value (P/B)
₩3,377.14
+40.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12000, ROE=5%, g=3%, r=10%
Reverse DCF
₩2,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩8,457.23
+252.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11276.3, 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.