SAERONAUTOMOTIVE CORPORRATION

075180 KRX Automobiles Automobiles
KOSPI
₩2,960.00
+0.17%
Delayed · cached 15 min

Fair value analysis

075180
SAERONAUTOMOTIVE CORPORRATION
AutomobilesAutomobiles
₩2,960.00
Close used for this calculation
₩2,903.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability4/25
Returns2/25
Balance Sheet23/25
Efficiency11/25
Growth5/25
Average
Quality radar
40Prof.4/25Ret.2/25Eff.11/25B.Sht23/25Growth5/25

Consensus fair value

₩2,903.47
Near FV
▼ -1.9% against the close used
Model range ₩1,454.26 – ₩6,461.16
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₩1,454.26Fair value₩2,903.47Bull₩6,461.16
FairClose
52-week traded range
52W low ₩2,650.0052W high ₩3,440.00

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

Valuation summary

Trading close to the consensus fair value

SAERONAUTOMOTIVE CORPORRATION closed at ₩2,960.00, 1.9% above the consensus fair value of ₩2,903.47 drawn from 7 valuation models.

Financial DNA score 40/100 — Average. P/E of 20.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩2,702.11
-8.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,461.16
+118.3%
√(22.5 × EPS × BVPS)
EPS=144.17, BVPS=12869.57
P/E Fair Value
₩2,883.40
-2.6%
EPS × 20x (sector P/E)
EPS=144.17, Sector P/E=20x
Dividend Discount (DDM)
₩1,562.44
-47.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=122.54, r=10%, g=2%
Book Value (P/B)
₩1,454.26
-50.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12869.57, ROE=1.1%, g=3%, r=10%
Reverse DCF
₩2,960.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.5% | Historical: 0%
Margin of Safety
₩3,011.67
+1.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4015.56, 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.