SJM CO.,LTD
KOSPI
₩3,430.00
-0.15%
Delayed · cached 15 min
Fair value analysis
123700
SJM CO.,LTD
₩3,430.00
Close used for this calculation
₩7,837.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Quality radar
Consensus fair value
₩7,837.04
Below FV▲ +128.5% against the close used
Model range ₩4,630.92 – ₩31,829.45
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₩4,630.92Fair value₩7,837.04Bull₩31,829.45
FairClose
52-week traded range
52W low ₩3,005.0052W high ₩4,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SJM CO.,LTD closed at ₩3,430.00, 56.2% below the consensus fair value of ₩7,837.04 drawn from 10 valuation models.
Financial DNA score 76/100 — Strong. P/E of 4.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩31,829.45
+828.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6%, r=10%, tg=3%, n=10yr
Graham Number
₩16,146.74
+370.8%
√(22.5 × EPS × BVPS)
EPS=777, BVPS=14913.04
Graham Formula
₩21,155.12
+516.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=6%, FD=3.3%
P/E Fair Value
₩15,540.00
+353.1%
EPS × 20x (sector P/E)
EPS=777, Sector P/E=20x
Peter Lynch (PEG)
₩4,630.92
+35.0%
EPS × Growth% (PEG = 1 is fair)
EPS=777, g=6%
EV/EBITDA
₩10,401.73
+203.3%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=11.32B
Dividend Discount (DDM)
₩4,668.98
+36.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=178.02, r=10%, g=6%
Book Value (P/B)
₩7,799.52
+127.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14913.04, ROE=5.2%, g=6%, r=10%
Reverse DCF
₩3,430.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 6%
Margin of Safety
₩15,875.87
+362.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21167.83, 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.