CHEIL ELECTRIC CO.,LTD.

199820 KRX Industrials Industrials
KOSDAQ
₩7,450.00
-1.46%
Delayed · cached 15 min

Fair value analysis

199820
CHEIL ELECTRIC CO.,LTD.
Industrials›Industrials
₩7,450.00
Close used for this calculation
₩5,329.63Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
29/100
Profitability4/25
Returns5/25
Balance Sheet11/25
Efficiency9/25
Growth3/25
Weak
Quality radar
29Prof.4/25Ret.5/25Eff.9/25B.Sht11/25Growth3/25

Consensus fair value

₩5,329.63
Above FV
▼ -28.5% against the close used
Model range ₩997.37 – ₩6,897.36
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₩997.37Fair value₩5,329.63Bull₩6,897.36
FairClose
52-week traded range
52W low ₩5,600.0052W high ₩20,700.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

CHEIL ELECTRIC CO.,LTD. closed at ₩7,450.00, 39.8% above the consensus fair value of ₩5,329.63 drawn from 8 valuation models.

Financial DNA score 29/100 — Weak. P/E of 25.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,585.28
-25.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,897.36
-7.4%
√(22.5 × EPS × BVPS)
EPS=298, BVPS=7095.24 · outside Graham range (P/E 25, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
₩5,960.00
-20.0%
EPS × 20x (sector P/E)
EPS=298, Sector P/E=20x
EV/EBITDA
₩3,698.55
-50.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.76B
Dividend Discount (DDM)
₩997.37
-86.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=78.23, r=10%, g=2%
Book Value (P/B)
₩1,236.60
-83.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7095.24, ROE=4.2%, g=3%, r=10%
Reverse DCF
₩7,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.2% | Historical: 0%
Margin of Safety
₩4,610.66
-38.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6147.55, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.