Saramin Co., Ltd.
KOSDAQ
₩17,020.00
-1.45%
Delayed · cached 15 min
Fair value analysis
143240
Saramin Co., Ltd.
₩17,020.00
Close used for this calculation
₩24,882.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
92/100
Quality radar
Consensus fair value
₩24,882.68
Below FV▲ +46.2% against the close used
Model range ₩14,590.13 – ₩180,551.72
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₩14,590.13Fair value₩24,882.68Bull₩180,551.72
FairClose
52-week traded range
52W low ₩15,600.0052W high ₩17,680.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Saramin Co., Ltd. closed at ₩17,020.00, 31.6% below the consensus fair value of ₩24,882.68 drawn from 4 valuation models.
Financial DNA score 92/100 — Exceptional. P/E of 2.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩14,590.13
-14.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩32,186.97
+89.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=18.76B
Dividend Discount (DDM)
₩47,792.16
+180.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=885.04, r=10%, g=8%
Book Value (P/B)
₩180,551.72
+960.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=25402.99, ROE=34.4%, g=6%, r=10%
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.