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₩594.29Fair value₩8,105.63Bull₩11,254.00
FairClose
52-week traded range
52W low ₩11,500.0052W high ₩15,300.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SANG-A FRONTEC CO., LTD. closed at ₩14,950.00, 84.4% above the consensus fair value of ₩8,105.63 drawn from 9 valuation models.
Financial DNA score 18/100 — Weak. P/E of 34.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩8,115.52
-45.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩11,254.00
-24.7%
√(22.5 × EPS × BVPS)
EPS=433, BVPS=13000 · outside Graham range (P/E 34.5, P/B 1.2) — asset-light, treat as a rough floor
Graham Formula
₩4,907.33
-67.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩8,660.00
-42.1%
EPS × 20x (sector P/E)
EPS=433, Sector P/E=20x
Peter Lynch (PEG)
₩4,195.77
-71.9%
EPS × Growth% (PEG = 1 is fair)
EPS=433, g=9.7%
Dividend Discount (DDM)
₩2,287.35
-84.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=179.4, r=10%, g=2%
Book Value (P/B)
₩594.29
-96.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13000, ROE=3.3%, g=3%, r=10%
Reverse DCF
₩14,950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.5% | Historical: -9.7%
Margin of Safety
₩6,175.66
-58.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8234.21, 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.