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₩1,080.49Fair value₩7,063.09Bull₩28,180.00
FairClose
52-week traded range
52W low ₩2,625.0052W high ₩6,310.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Se Gyung Hi Tech Co., Ltd. closed at ₩4,280.00, 39.4% below the consensus fair value of ₩7,063.09 drawn from 8 valuation models.
Financial DNA score 65/100 — Strong. P/E of 3.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩26,408.23
+517.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩14,793.56
+245.6%
√(22.5 × EPS × BVPS)
EPS=1409, BVPS=6903.23
P/E Fair Value
₩28,180.00
+558.4%
EPS × 20x (sector P/E)
EPS=1409, Sector P/E=20x
EV/EBITDA
₩6,363.94
+48.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=22.57B
Dividend Discount (DDM)
₩1,080.49
-74.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=84.74, r=10%, g=2%
Book Value (P/B)
₩17,445.44
+307.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6903.23, ROE=20.7%, g=3%, r=10%
Reverse DCF
₩4,280.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩17,345.45
+305.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23127.26, 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.