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₩1,640.04Fair value₩5,564.20Bull₩11,585.69
FairClose
52-week traded range
52W low ₩5,870.0052W high ₩18,440.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SAMSUNG PUBLISHING CO.,LTD closed at ₩6,230.00, 12.0% above the consensus fair value of ₩5,564.20 drawn from 9 valuation models.
Financial DNA score 35/100 — Average. P/E of 19.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,922.64
-4.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩11,585.69
+86.0%
√(22.5 × EPS × BVPS)
EPS=316, BVPS=18878.79
Graham Formula
₩3,581.33
-42.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩6,320.00
+1.4%
EPS × 20x (sector P/E)
EPS=316, Sector P/E=20x
Peter Lynch (PEG)
₩1,640.04
-73.7%
EPS × Growth% (PEG = 1 is fair)
EPS=316, g=5.2%
EV/EBITDA
₩3,459.24
-44.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8B
Book Value (P/B)
₩3,133.88
-49.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18878.79, ROE=1.7%, g=3%, r=10%
Reverse DCF
₩6,230.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7% | Historical: -5.2%
Margin of Safety
₩5,139.31
-17.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6852.42, 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.