SEOYON E-HWA CO.,LTD.

200880 KRX Automobiles Automobiles
KOSPI
₩11,360.00
-0.44%
Delayed · cached 15 min

Fair value analysis

200880
SEOYON E-HWA CO.,LTD.
Automobiles›Automobiles
₩11,360.00
Close used for this calculation
₩39,014.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability15/25
Returns15/25
Balance Sheet0/25
Efficiency23/25
Growth20/25
Good
Quality radar
53Prof.15/25Ret.15/25Eff.23/25B.Sht0/25Growth20/25

Consensus fair value

₩39,014.05
Below FV
▲ +243.4% against the close used
Model range ₩11,839.39 – ₩141,902.40
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₩11,839.39Fair value₩39,014.05Bull₩141,902.40
FairClose
52-week traded range
52W low ₩9,820.0052W high ₩16,700.00

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

Valuation summary

Trading below the consensus fair value

SEOYON E-HWA CO.,LTD. closed at ₩11,360.00, 70.9% below the consensus fair value of ₩39,014.05 drawn from 10 valuation models.

Financial DNA score 53/100 — Good. P/E of 5.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩44,064.82
+287.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩46,716.49
+311.2%
√(22.5 × EPS × BVPS)
EPS=2220, BVPS=43692.31
Graham Formula
₩141,902.40
+1,149.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=19.7%, FD=3.3%
P/E Fair Value
₩44,400.00
+290.8%
EPS × 20x (sector P/E)
EPS=2220, Sector P/E=20x
Peter Lynch (PEG)
₩43,778.40
+285.4%
EPS × Growth% (PEG = 1 is fair)
EPS=2220, g=19.7%
EV/EBITDA
₩79,239.31
+597.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=161.8B
Dividend Discount (DDM)
₩11,839.39
+4.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=219.25, r=10%, g=8%
Book Value (P/B)
₩22,370.46
+96.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=43692.31, ROE=5.1%, g=6%, r=10%
Reverse DCF
₩11,360.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 19.7%
Margin of Safety
₩51,953.20
+357.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=69270.93, 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.