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₩115.36Fair value₩6,013.98Bull₩9,585.51
FairClose
52-week traded range
52W low ₩4,600.0052W high ₩4,965.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SEOWONINTECH.CO.,LTD closed at ₩4,845.00, 19.4% below the consensus fair value of ₩6,013.98 drawn from 10 valuation models.
Financial DNA score 56/100 — Good. P/E of 13.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,634.86
+36.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩9,585.51
+97.8%
√(22.5 × EPS × BVPS)
EPS=354, BVPS=11535.71
Graham Formula
₩4,012.00
-17.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩7,080.00
+46.1%
EPS × 20x (sector P/E)
EPS=354, Sector P/E=20x
Peter Lynch (PEG)
₩4,566.60
-5.7%
EPS × Growth% (PEG = 1 is fair)
EPS=354, g=12.9%
EV/EBITDA
₩4,131.08
-14.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=7.8B
Dividend Discount (DDM)
₩3,829.97
-20.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=300.39, r=10%, g=2%
Book Value (P/B)
₩115.36
-97.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11535.71, ROE=3.1%, g=3%, r=10%
Reverse DCF
₩4,845.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2% | Historical: -12.9%
Margin of Safety
₩5,121.07
+5.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6828.09, 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.