Samyang Corporation
KOSPI
₩47,750.00
-0.93%
Delayed · cached 15 min
Fair value analysis
145990
Samyang Corporation
₩47,750.00
Close used for this calculation
₩30,687.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
26/100
Quality radar
Consensus fair value
₩30,687.78
Above FV▼ -35.7% against the close used
Model range ₩21,308.44 – ₩225,670.09
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₩21,308.44Fair value₩30,687.78Bull₩225,670.09
FairClose
52-week traded range
52W low ₩41,500.0052W high ₩53,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Samyang Corporation closed at ₩47,750.00, 55.6% above the consensus fair value of ₩30,687.78 drawn from 3 valuation models.
Financial DNA score 26/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩225,670.09
+372.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩30,687.78
-35.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=111.72B
Dividend Discount (DDM)
₩21,308.44
-55.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1671.25, r=10%, g=2%
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.